{"meta":{"as_of":"2026-09-19","revision":4,"skeleton":false,"compiled_at":"2026-09-19T20:50:24.153928+00:00","extract_url":null,"extract_form":null,"authored_hash":"c964b7905af195c2d40b761d42429d6e","extract_filed":null,"extract_source":"authored","generated_hash":"7a2a6975ef6e5b56f96b3e06cf1a8de8","research_stage":"operating_scenarios","business_authored":true,"extract_accession":null,"research_reviewed_at":"2026-09-19"},"model":{"entity":"SiTime Corporation","source":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","quarters":[{"cfo":{"value":8150000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-11-06","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001451809-25-000147","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"fcf":{"value":-6707000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-11-06","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001451809-25-000147","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"cash":null,"capex":{"value":14857000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-11-06","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001451809-25-000147","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"revenue":{"value":57698000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-06","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001451809-25-000147","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"net_income":{"value":-19315000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-06","concept":"NetIncomeLoss","accession":"0001451809-25-000147","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"period_end":"2024-09-30","eps_diluted":{"value":-0.83,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-06","concept":"EarningsPerShareDiluted","accession":"0001451809-25-000147","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"fiscal_label":"2024Q3","gross_profit":{"value":29467000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-06","concept":"GrossProfit","accession":"0001451809-25-000147","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"debt_long_term":null,"shares_diluted":{"value":23237000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-06","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001451809-25-000147","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"operating_income":{"value":-24863000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-06","concept":"OperatingIncomeLoss","accession":"0001451809-25-000147","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}}},{"cfo":{"value":13492000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-11","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001451809-26-000012","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"fcf":{"value":-2398000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-11","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001451809-26-000012","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"cash":null,"capex":{"value":15890000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-11","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001451809-26-000012","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"revenue":{"value":68111000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-11","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001451809-26-000012","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"net_income":{"value":-18813000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-11","concept":"NetIncomeLoss","accession":"0001451809-26-000012","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"period_end":"2024-12-31","eps_diluted":null,"fiscal_label":"2024Q4","gross_profit":{"value":35843000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-11","concept":"GrossProfit","accession":"0001451809-26-000012","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"debt_long_term":null,"shares_diluted":null,"operating_income":{"value":-23019000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-11","concept":"OperatingIncomeLoss","accession":"0001451809-26-000012","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}}},{"cfo":{"value":15034000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001451809-26-000041","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"fcf":{"value":-1276000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-05-07","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001451809-26-000041","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"cash":null,"capex":{"value":16310000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001451809-26-000041","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"revenue":{"value":60314000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001451809-26-000041","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"net_income":{"value":-23877000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"NetIncomeLoss","accession":"0001451809-26-000041","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"period_end":"2025-03-31","eps_diluted":{"value":-1.01,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"EarningsPerShareDiluted","accession":"0001451809-26-000041","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"fiscal_label":"2025Q1","gross_profit":{"value":30336000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"GrossProfit","accession":"0001451809-26-000041","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"debt_long_term":null,"shares_diluted":{"value":23653000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001451809-26-000041","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"operating_income":{"value":-28108000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"OperatingIncomeLoss","accession":"0001451809-26-000041","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}}},{"cfo":{"value":15342000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-06","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001451809-26-000060","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"fcf":{"value":-2893000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-06","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001451809-26-000060","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"cash":null,"capex":{"value":18235000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-06","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001451809-26-000060","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"revenue":{"value":69494000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-06","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001451809-26-000060","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"net_income":{"value":-20179000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-06","concept":"NetIncomeLoss","accession":"0001451809-26-000060","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"period_end":"2025-06-30","eps_diluted":{"value":-0.84,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-06","concept":"EarningsPerShareDiluted","accession":"0001451809-26-000060","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"fiscal_label":"2025Q2","gross_profit":{"value":36052000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-06","concept":"GrossProfit","accession":"0001451809-26-000060","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"debt_long_term":null,"shares_diluted":{"value":23923000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-06","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001451809-26-000060","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"operating_income":{"value":-24611000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-06","concept":"OperatingIncomeLoss","accession":"0001451809-26-000060","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}}},{"cfo":{"value":31402000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-11-06","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001451809-25-000147","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"fcf":{"value":26308000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-11-06","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001451809-25-000147","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"cash":null,"capex":{"value":5094000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-11-06","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001451809-25-000147","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"revenue":{"value":83567000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-06","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001451809-25-000147","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"net_income":{"value":-8014000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-06","concept":"NetIncomeLoss","accession":"0001451809-25-000147","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"period_end":"2025-09-30","eps_diluted":{"value":-0.31,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-06","concept":"EarningsPerShareDiluted","accession":"0001451809-25-000147","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"fiscal_label":"2025Q3","gross_profit":{"value":44717000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-06","concept":"GrossProfit","accession":"0001451809-25-000147","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"debt_long_term":null,"shares_diluted":{"value":26048000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-06","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001451809-25-000147","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"operating_income":{"value":-16021000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-06","concept":"OperatingIncomeLoss","accession":"0001451809-25-000147","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}}},{"cfo":{"value":25376000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-11","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001451809-26-000012","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"fcf":{"value":12987000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-11","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001451809-26-000012","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"cash":null,"capex":{"value":12389000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-11","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001451809-26-000012","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"revenue":{"value":113285000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-11","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001451809-26-000012","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"net_income":{"value":9167000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-11","concept":"NetIncomeLoss","accession":"0001451809-26-000012","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"period_end":"2025-12-31","eps_diluted":null,"fiscal_label":"2025Q4","gross_profit":{"value":63881000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-11","concept":"GrossProfit","accession":"0001451809-26-000012","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"debt_long_term":null,"shares_diluted":null,"operating_income":{"value":1762000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-11","concept":"OperatingIncomeLoss","accession":"0001451809-26-000012","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}}},{"cfo":{"value":31185000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001451809-26-000041","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"fcf":{"value":17869000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-05-07","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001451809-26-000041","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"cash":null,"capex":{"value":13316000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001451809-26-000041","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"revenue":{"value":113567000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001451809-26-000041","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"net_income":{"value":-5217000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"NetIncomeLoss","accession":"0001451809-26-000041","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"period_end":"2026-03-31","eps_diluted":{"value":-0.2,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"EarningsPerShareDiluted","accession":"0001451809-26-000041","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"fiscal_label":"2026Q1","gross_profit":{"value":66955000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"GrossProfit","accession":"0001451809-26-000041","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"debt_long_term":null,"shares_diluted":{"value":26343000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001451809-26-000041","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"operating_income":{"value":-12339000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"OperatingIncomeLoss","accession":"0001451809-26-000041","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}}},{"cfo":{"value":39773000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-06","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001451809-26-000060","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"fcf":{"value":27324000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-06","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001451809-26-000060","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"cash":null,"capex":{"value":12449000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-06","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001451809-26-000060","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"revenue":{"value":157432000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-06","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001451809-26-000060","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"net_income":{"value":18156000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-06","concept":"NetIncomeLoss","accession":"0001451809-26-000060","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"period_end":"2026-06-30","eps_diluted":{"value":0.66,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-06","concept":"EarningsPerShareDiluted","accession":"0001451809-26-000060","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"fiscal_label":"2026Q2","gross_profit":{"value":99142000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-06","concept":"GrossProfit","accession":"0001451809-26-000060","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"debt_long_term":null,"shares_diluted":{"value":27490000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-06","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001451809-26-000060","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}},"operating_income":{"value":8215000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-06","concept":"OperatingIncomeLoss","accession":"0001451809-26-000060","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001451809.json","retrieved_at":"2026-09-19T20:50:23+00:00","reviewed_through":null}}}],"retrieved_at":"2026-09-19T20:50:23+00:00"},"notes":[],"memory":{"as_of":"2026-09-18","bands":{"1d":{"p10":-1.906,"p50":0.181,"p90":2.638,"p_up":0.543},"5d":{"p10":-3.864,"p50":0.341,"p90":4.791,"p_up":0.567},"10d":{"p10":-6.57,"p50":0.382,"p90":7.442,"p_up":0.54}},"state":"up/above/off/stuck/effort/mid/some","reason":null,"coverage":"ok","analogs_n":300,"disclaimer":"Historical distributions of what followed similar states, measured before today's news. Not a forecast; no side."},"schema":"company_file.v1","thesis":{"view":"Precision timing content can grow faster than end-market units as data rates and system complexity rise. The July acquisition makes reported growth difficult to interpret: legacy and acquired sales must be separated, and June cash was largely committed to the transaction. Durable value requires cash generation after equity-award costs and integration, not just high adjusted margins.","scenario_ranges":"Explicit downside/base/upside business assumptions; not price targets, probabilities or historical market-memory bands.","what_changes_it":"Track legacy demand, acquired delivery capacity, margins and cash separately. Reassess when the first purchase-price allocation and consolidated post-close cash statement arrive, or if customer transitions and supply constraints change the growth path."},"no_side":true,"sources":[{"url":"https://www.sec.gov/Archives/edgar/data/1451809/000145180926000060/sitm-20260630.htm","title":"June 2026 10-Q with July closing subsequent event","retrieved":"2026-09-19"},{"url":"https://www.sec.gov/Archives/edgar/data/1451809/000145180926000059/sitm-q226x8kxexx991.htm","title":"Q2 results and non-GAAP reconciliation","retrieved":"2026-09-19"},{"url":"https://investor.sitime.com/static-files/100ea87c-d339-43a2-94e8-a8d2e86e11b8","title":"August 5 Q3 guidance remarks","retrieved":"2026-09-19"},{"url":"https://www.sec.gov/Archives/edgar/data/1451809/000119312526291561/d71116dex991.htm","title":"July 1 completed Renesas timing acquisition","retrieved":"2026-09-19"},{"url":"https://investor.sitime.com/static-files/4f273064-1350-44d0-bc01-3c83efe57685","title":"September 9 management conference remarks","retrieved":"2026-09-19"}],"business":{"drivers":["Timing content and customer equipment production","Legacy growth plus acquired clock-business deliveries","Gross margin, integration cost and acquisition cash"],"description":"SiTime sells precision timing semiconductors used in data centers, communications, consumer devices and industrial systems. Revenue depends on customer unit demand, timing chips per system, functionality and price. Its July 1 acquisition of Renesas’ timing business adds clocks to its oscillator portfolio, increasing revenue and cross-selling opportunities while creating integration, funding and purchase-accounting obligations."},"earnings":{"source":"estimated from 10-Q filed 2026-08-06 plus 90 days","next_report_date":"2026-11-04"},"identity":{"cik":1451809,"sic":"3674","name":"SITIME Corp","symbol":"SITM","cluster":"Semis & compute","exchange":"Nasdaq"},"research":{"risks":["TPD integration and transition-service constraints can limit shipments.","Customer platform transitions and consumer seasonality can reverse quickly.","Foundry and MEMS manufacturing dependencies constrain capacity.","Purchase accounting may differ materially from the provisional model.","Convertible settlement and equity awards can dilute common holders.","Earnouts and award withholding can absorb operating cash."],"title":"A larger timing platform with a real acquisition cash bill","question":"Can organic content gains and acquired clock growth repay the cash and dilution cost of the combination?","economics":"H1 pre-acquisition revenue was $270.999M, GAAP operating loss $4.123M and non-GAAP operating income $85.287M. CFO of $70.958M less PP&E and intangibles left $44.541M; employee award withholding used $87.315M. June cash of $1,921.141M preceded the July 1 $1.5B cash purchase plus 3.558691M issued shares. A simple subtraction leaves $421.141M before July operations and other closing cash, not a reported post-close balance. The $1.35B zero-coupon 2031 notes are a real claim; capped calls cost $121.5M, and the $200M undrawn facility is not cash. Q3 outlook includes $200M-$210M legacy revenue and about $85M TPD within the $285M-$295M combined range. The August filing had not established the acquired intangible allocation. Forecast GAAP expense is therefore explicitly provisional.","change_note":"Replaces the skeleton with legacy/acquired revenue scenarios and explicit purchase-accounting and cash-funding sensitivities.","checkpoints":[{"event":"First consolidated quarter","watch":"Check combined revenue without double counting the TPD contribution.","timing":"Q3 ending September 30, 2026","date_status":"estimated"},{"event":"Purchase accounting","watch":"Replace provisional acquired amortization, inventory step-up and closing cash assumptions.","timing":"Next quarterly filing","date_status":"estimated"},{"event":"Growth and funding","watch":"Separate organic growth, TPD supply, consumer seasonality and cash after award costs.","timing":"Quarterly and 2027 planning","date_status":"estimated"}],"countercase":"Reported growth can be dominated by acquired revenue while supplier dependence, transitional systems, customer concentration and stock compensation weaken shareholder returns. A zero coupon does not eliminate dilution or repayment exposure. High non-GAAP profit can coexist with low cash after acquisition and employee-tax spending.","limitations":["No disclosed purchase-price allocation is inferred from the cash consideration.","September growth remarks are directional; scenario amounts are desk forecasts.","No convertible settlement or diluted EPS forecast."],"reviewed_at":"2026-09-19"},"estimates":{"rows":[{"eps":null,"as_of":"2026-09-19","basis":"Desk base scenario. Revenue basis: Combined revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2026Q3","revenue":290000000.0},{"eps":null,"as_of":"2026-09-19","basis":"Desk base scenario. Revenue basis: Combined revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2026Q4","revenue":310000000.0},{"eps":null,"as_of":"2026-09-19","basis":"Desk base scenario. Revenue basis: Combined revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2027Q1","revenue":315000000.0},{"eps":null,"as_of":"2026-09-19","basis":"Desk base scenario. Revenue basis: Combined revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2027Q2","revenue":365000000.0}],"basis":"Desk base scenario from the operating model; not consensus. Revenue basis: Combined revenue ($M).","consensus":null,"revisions":[]},"scorecard":{"inside_5d":null,"notes_scored":0,"band_coverage_5d":null},"disclosure":"All positions in the Research Model Portfolio are simulated. No real money is invested in this model. Our research is free and is not tailored to any reader's financial circumstances.","operating_model":{"cells":[{"id":"h1_revenue","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported H1 amount; legacy equals all H1 sales and TPD is zero because closing was July 1.","label":"H1 revenue","value":270.999,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1451809/000145180926000060/sitm-20260630.htm","source_date":"2026-08-06"},{"id":"h1_legacy","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported H1 amount; legacy equals all H1 sales and TPD is zero because closing was July 1.","label":"H1 legacy","value":270.999,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1451809/000145180926000060/sitm-20260630.htm","source_date":"2026-08-06"},{"id":"h1_tpd","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported H1 amount; legacy equals all H1 sales and TPD is zero because closing was July 1.","label":"H1 tpd","value":0.0,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1451809/000145180926000060/sitm-20260630.htm","source_date":"2026-08-06"},{"id":"h1_gross_profit","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported H1 amount; legacy equals all H1 sales and TPD is zero because closing was July 1.","label":"H1 gross profit","value":166.097,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1451809/000145180926000060/sitm-20260630.htm","source_date":"2026-08-06"},{"id":"h1_non_gaap_op","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported H1 amount; legacy equals all H1 sales and TPD is zero because closing was July 1.","label":"H1 non gaap op","value":85.287,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1451809/000145180926000059/sitm-q226x8kxexx991.htm","source_date":"2026-08-05"},{"id":"h1_operating_income","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported H1 amount; legacy equals all H1 sales and TPD is zero because closing was July 1.","label":"H1 operating income","value":-4.123,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1451809/000145180926000060/sitm-20260630.htm","source_date":"2026-08-06"},{"id":"h1_cfo","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported H1 amount; legacy equals all H1 sales and TPD is zero because closing was July 1.","label":"H1 cfo","value":70.958,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1451809/000145180926000060/sitm-20260630.htm","source_date":"2026-08-06"},{"id":"h1_capex","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported H1 amount; legacy equals all H1 sales and TPD is zero because closing was July 1.","label":"H1 capex","value":25.765,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1451809/000145180926000060/sitm-20260630.htm","source_date":"2026-08-06"},{"id":"h1_intangible","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported H1 amount; legacy equals all H1 sales and TPD is zero because closing was July 1.","label":"H1 intangible","value":0.652,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1451809/000145180926000060/sitm-20260630.htm","source_date":"2026-08-06"},{"id":"h1_withholding","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported H1 amount; legacy equals all H1 sales and TPD is zero because closing was July 1.","label":"H1 withholding","value":87.315,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1451809/000145180926000060/sitm-20260630.htm","source_date":"2026-08-06"},{"id":"h1_earnout","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported H1 amount; legacy equals all H1 sales and TPD is zero because closing was July 1.","label":"H1 earnout","value":7.62,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1451809/000145180926000060/sitm-20260630.htm","source_date":"2026-08-06"},{"id":"h1_capped_call","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported H1 amount; legacy equals all H1 sales and TPD is zero because closing was July 1.","label":"H1 capped call","value":121.5,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1451809/000145180926000060/sitm-20260630.htm","source_date":"2026-08-06"},{"id":"h1_sbc","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported H1 amount; legacy equals all H1 sales and TPD is zero because closing was July 1.","label":"H1 sbc","value":61.792,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1451809/000145180926000060/sitm-20260630.htm","source_date":"2026-08-06"},{"id":"h1_da","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported H1 amount; legacy equals all H1 sales and TPD is zero because closing was July 1.","label":"H1 da","value":25.383,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1451809/000145180926000060/sitm-20260630.htm","source_date":"2026-08-06"},{"id":"h1_fcf","case":"shared","kind":"derived","unit":"USD_millions","basis":"PP&E-only cash measure.","label":"H1 CFO less PP&E","value":45.193,"period":"H1 2026","formula":{"op":"subtract","refs":["h1_cfo","h1_capex"]},"source_url":null,"source_date":null},{"id":"h1_cash_after_investing","case":"shared","kind":"derived","unit":"USD_millions","basis":"Also deduct intangible investing cash.","label":"H1 cash after intangibles","value":44.541,"period":"H1 2026","formula":{"op":"subtract","refs":["h1_fcf","h1_intangible"]},"source_url":null,"source_date":null},{"id":"h1_capital_uses","case":"shared","kind":"derived","unit":"USD_millions","basis":"Employee award tax cash, Aura earnout and capped-call purchase; excludes debt proceeds and issuance fees.","label":"H1 selected capital uses","value":216.435,"period":"H1 2026","formula":{"op":"sum","refs":["h1_withholding","h1_earnout","h1_capped_call"]},"source_url":null,"source_date":null},{"id":"h1_cash_after_capital","case":"shared","kind":"derived","unit":"USD_millions","basis":"Not change in cash; debt issuance and financing fees are outside this operating/capital measure.","label":"H1 cash after selected capital uses","value":-171.894,"period":"H1 2026","formula":{"op":"subtract","refs":["h1_cash_after_investing","h1_capital_uses"]},"source_url":null,"source_date":null},{"id":"june_cash","case":"shared","kind":"reported","unit":"USD_millions","basis":"Cash at June 30 precedes July 1 acquisition. Revolver is undrawn capacity, not available cash already received.","label":"june cash","value":1921.141,"period":"June/July 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1451809/000145180926000060/sitm-20260630.htm","source_date":"2026-08-06"},{"id":"acquisition_cash","case":"shared","kind":"reported","unit":"USD_millions","basis":"Cash at June 30 precedes July 1 acquisition. Revolver is undrawn capacity, not available cash already received.","label":"acquisition cash","value":1500.0,"period":"June/July 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1451809/000145180926000060/sitm-20260630.htm","source_date":"2026-08-06"},{"id":"convert_principal","case":"shared","kind":"reported","unit":"USD_millions","basis":"Cash at June 30 precedes July 1 acquisition. Revolver is undrawn capacity, not available cash already received.","label":"convert principal","value":1350.0,"period":"June/July 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1451809/000145180926000060/sitm-20260630.htm","source_date":"2026-08-06"},{"id":"capped_call","case":"shared","kind":"reported","unit":"USD_millions","basis":"Cash at June 30 precedes July 1 acquisition. Revolver is undrawn capacity, not available cash already received.","label":"capped call","value":121.5,"period":"June/July 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1451809/000145180926000060/sitm-20260630.htm","source_date":"2026-08-06"},{"id":"revolver_capacity","case":"shared","kind":"reported","unit":"USD_millions","basis":"Cash at June 30 precedes July 1 acquisition. Revolver is undrawn capacity, not available cash already received.","label":"revolver capacity","value":200.0,"period":"June/July 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1451809/000145180926000060/sitm-20260630.htm","source_date":"2026-08-06"},{"id":"earnout_current","case":"shared","kind":"reported","unit":"USD_millions","basis":"Cash at June 30 precedes July 1 acquisition. Revolver is undrawn capacity, not available cash already received.","label":"earnout current","value":32.908,"period":"June/July 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1451809/000145180926000060/sitm-20260630.htm","source_date":"2026-08-06"},{"id":"earnout_long","case":"shared","kind":"reported","unit":"USD_millions","basis":"Cash at June 30 precedes July 1 acquisition. Revolver is undrawn capacity, not available cash already received.","label":"earnout long","value":48.445,"period":"June/July 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1451809/000145180926000060/sitm-20260630.htm","source_date":"2026-08-06"},{"id":"q2_interest","case":"shared","kind":"reported","unit":"USD_millions","basis":"Cash at June 30 precedes July 1 acquisition. Revolver is undrawn capacity, not available cash already received.","label":"q2 interest","value":12.545,"period":"June/July 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1451809/000145180926000060/sitm-20260630.htm","source_date":"2026-08-06"},{"id":"cash_less_purchase","case":"shared","kind":"derived","unit":"USD_millions","basis":"Mechanical reference of $421.141M; excludes July operations, fees and acquired cash, so not a reported closing balance.","label":"June cash less July acquisition cash only","value":421.1410000000001,"period":"July 2026","formula":{"op":"subtract","refs":["june_cash","acquisition_cash"]},"source_url":null,"source_date":null},{"id":"acquisition_shares","case":"shared","kind":"reported","unit":"shares_millions","basis":"Issued shares; excludes potential convertible dilution.","label":"Shares issued for TPD","value":3.558691,"period":"July 1, 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1451809/000145180926000060/sitm-20260630.htm","source_date":"2026-08-06"},{"id":"q3_revenue_guide_low","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"Q3 combined revenue low","value":285.0,"period":"2026Q3","formula":null,"source_url":"https://investor.sitime.com/static-files/100ea87c-d339-43a2-94e8-a8d2e86e11b8","source_date":"2026-08-05"},{"id":"q3_revenue_guide_high","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"Q3 combined revenue high","value":295.0,"period":"2026Q3","formula":null,"source_url":"https://investor.sitime.com/static-files/100ea87c-d339-43a2-94e8-a8d2e86e11b8","source_date":"2026-08-05"},{"id":"two","case":"shared","kind":"assumption","unit":"ratio","basis":"Arithmetic constant.","label":"Midpoint divisor","value":2.0,"period":"Model","formula":null,"source_url":null,"source_date":null},{"id":"q3_revenue_guide_sum","case":"shared","kind":"derived","unit":"USD_millions","basis":"Arithmetic intermediate.","label":"Q3 combined revenue endpoint sum","value":580.0,"period":"2026Q3","formula":{"op":"sum","refs":["q3_revenue_guide_low","q3_revenue_guide_high"]},"source_url":null,"source_date":null},{"id":"q3_revenue_guide","case":"shared","kind":"derived","unit":"USD_millions","basis":"Calculated midpoint of the company range; not an additional company forecast.","label":"Q3 combined revenue midpoint","value":290.0,"period":"2026Q3","formula":{"op":"divide","refs":["q3_revenue_guide_sum","two"]},"source_url":null,"source_date":null},{"id":"q3_legacy_guide_low","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"Q3 legacy revenue low","value":200.0,"period":"2026Q3","formula":null,"source_url":"https://investor.sitime.com/static-files/100ea87c-d339-43a2-94e8-a8d2e86e11b8","source_date":"2026-08-05"},{"id":"q3_legacy_guide_high","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"Q3 legacy revenue high","value":210.0,"period":"2026Q3","formula":null,"source_url":"https://investor.sitime.com/static-files/100ea87c-d339-43a2-94e8-a8d2e86e11b8","source_date":"2026-08-05"},{"id":"q3_legacy_guide_sum","case":"shared","kind":"derived","unit":"USD_millions","basis":"Arithmetic intermediate.","label":"Q3 legacy revenue endpoint sum","value":410.0,"period":"2026Q3","formula":{"op":"sum","refs":["q3_legacy_guide_low","q3_legacy_guide_high"]},"source_url":null,"source_date":null},{"id":"q3_legacy_guide","case":"shared","kind":"derived","unit":"USD_millions","basis":"Calculated midpoint of the company range; not an additional company forecast.","label":"Q3 legacy revenue midpoint","value":205.0,"period":"2026Q3","formula":{"op":"divide","refs":["q3_legacy_guide_sum","two"]},"source_url":null,"source_date":null},{"id":"q3_opex_guide_low","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"Q3 non-GAAP operating expense low","value":80.0,"period":"2026Q3","formula":null,"source_url":"https://investor.sitime.com/static-files/100ea87c-d339-43a2-94e8-a8d2e86e11b8","source_date":"2026-08-05"},{"id":"q3_opex_guide_high","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"Q3 non-GAAP operating expense high","value":85.0,"period":"2026Q3","formula":null,"source_url":"https://investor.sitime.com/static-files/100ea87c-d339-43a2-94e8-a8d2e86e11b8","source_date":"2026-08-05"},{"id":"q3_opex_guide_sum","case":"shared","kind":"derived","unit":"USD_millions","basis":"Arithmetic intermediate.","label":"Q3 non-GAAP operating expense endpoint sum","value":165.0,"period":"2026Q3","formula":{"op":"sum","refs":["q3_opex_guide_low","q3_opex_guide_high"]},"source_url":null,"source_date":null},{"id":"q3_opex_guide","case":"shared","kind":"derived","unit":"USD_millions","basis":"Calculated midpoint of the company range; not an additional company forecast.","label":"Q3 non-GAAP operating expense midpoint","value":82.5,"period":"2026Q3","formula":{"op":"divide","refs":["q3_opex_guide_sum","two"]},"source_url":null,"source_date":null},{"id":"q3_tpd_guide","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company approximate contribution already included in combined outlook.","label":"Q3 acquired TPD contribution","value":85.0,"period":"2026Q3","formula":null,"source_url":"https://investor.sitime.com/static-files/100ea87c-d339-43a2-94e8-a8d2e86e11b8","source_date":"2026-08-05"},{"id":"q3_gm_guide","case":"shared","kind":"management_guidance","unit":"ratio","basis":"Guidance 68% plus/minus one percentage point.","label":"Q3 non-GAAP gross margin midpoint","value":0.68,"period":"2026Q3","formula":null,"source_url":"https://investor.sitime.com/static-files/100ea87c-d339-43a2-94e8-a8d2e86e11b8","source_date":"2026-08-05"},{"id":"downside_2026q3_legacy_factor","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"Legacy delivery / guidance midpoint","value":0.926829268292683,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_legacy","case":"downside","kind":"derived","unit":"USD_millions","basis":"Q3 legacy guidance sensitivity.","label":"Legacy SiTime revenue","value":190.0,"period":"2026Q3","formula":{"op":"multiply","refs":["q3_legacy_guide","downside_2026q3_legacy_factor"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_tpd_factor","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"TPD delivery / guidance reference","value":0.9176470588235294,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_tpd","case":"downside","kind":"derived","unit":"USD_millions","basis":"TPD is inside, not incremental to, consolidated guidance.","label":"Acquired TPD revenue","value":78.0,"period":"2026Q3","formula":{"op":"multiply","refs":["q3_tpd_guide","downside_2026q3_tpd_factor"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Only legacy plus acquired-business sales; no separate acquisition headline added.","label":"Combined revenue","value":268.0,"period":"2026Q3","formula":{"op":"sum","refs":["downside_2026q3_legacy","downside_2026q3_tpd"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_legacy_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"Legacy non-GAAP gross margin","value":0.64,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_legacy_gp","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk mix and pricing sensitivity.","label":"Legacy non-GAAP gross profit","value":121.60000000000001,"period":"2026Q3","formula":{"op":"multiply","refs":["downside_2026q3_legacy","downside_2026q3_legacy_margin"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_tpd_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"TPD non-GAAP gross margin","value":0.67,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_tpd_gp","case":"downside","kind":"derived","unit":"USD_millions","basis":"Around 70% acquired-business margin at announcement; future realization remains uncertain.","label":"TPD non-GAAP gross profit","value":52.260000000000005,"period":"2026Q3","formula":{"op":"multiply","refs":["downside_2026q3_tpd","downside_2026q3_tpd_margin"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_non_gaap_gp","case":"downside","kind":"derived","unit":"USD_millions","basis":"Business gross profits; Q3 base calibrates to 68% combined midpoint.","label":"Non-GAAP gross profit","value":173.86,"period":"2026Q3","formula":{"op":"sum","refs":["downside_2026q3_legacy_gp","downside_2026q3_tpd_gp"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_non_gaap_opex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Non-GAAP operating expense","value":86.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_non_gaap_op","case":"downside","kind":"derived","unit":"USD_millions","basis":"R&D and selling/integration support continue to rise; no fixed expense assumption.","label":"Non-GAAP operating income","value":87.86000000000001,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_non_gaap_gp","downside_2026q3_non_gaap_opex"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Ordinary stock compensation","value":36.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_old_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Existing acquired amortization","value":5.744,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_new_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk sensitivity only. Initial purchase allocation was not available in the August filing.","label":"Provisional TPD amortization","value":40.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_inventory_stepup","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Noncash purchase-accounting sensitivity, not a reported acquired inventory valuation.","label":"Provisional inventory step-up expense","value":25.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_integration_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Cash acquisition and integration expense","value":8.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_gaap_adjustments","case":"downside","kind":"derived","unit":"USD_millions","basis":"Cash integration remains a cash cost; other listed adjustments are noncash.","label":"GAAP expense adjustments","value":114.744,"period":"2026Q3","formula":{"op":"sum","refs":["downside_2026q3_sbc","downside_2026q3_old_amort","downside_2026q3_new_amort","downside_2026q3_inventory_stepup","downside_2026q3_integration_cash"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"No assertion that company purchase accounting will equal these provisional allowances.","label":"Provisional GAAP operating income","value":-26.883999999999986,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_non_gaap_op","downside_2026q3_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_cogs_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"COGS portion of SBC","value":1.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_cogs_adjustments","case":"downside","kind":"derived","unit":"USD_millions","basis":"Assume all acquired amortization in COGS for sensitivity; classification may differ after allocation.","label":"Provisional COGS adjustments","value":71.744,"period":"2026Q3","formula":{"op":"sum","refs":["downside_2026q3_old_amort","downside_2026q3_new_amort","downside_2026q3_inventory_stepup","downside_2026q3_cogs_sbc"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Does not subtract these costs again from GAAP operating income.","label":"Provisional GAAP gross profit","value":102.11600000000001,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_non_gaap_gp","downside_2026q3_cogs_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_core_depreciation","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Other depreciation/amortization","value":7.5,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_total_da","case":"downside","kind":"derived","unit":"USD_millions","basis":"Includes both acquired amortization amounts already in GAAP operating expense.","label":"Total depreciation and amortization","value":53.244,"period":"2026Q3","formula":{"op":"sum","refs":["downside_2026q3_old_amort","downside_2026q3_new_amort","downside_2026q3_core_depreciation"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_interest_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Interest cash income","value":4.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_cash_before_wc","case":"downside","kind":"derived","unit":"USD_millions","basis":"Noncash purchase effects reverse once; Q2 pre-acquisition interest is not perpetuated.","label":"Cash before tax and working capital","value":91.36000000000001,"period":"2026Q3","formula":{"op":"sum","refs":["downside_2026q3_operating_income","downside_2026q3_sbc","downside_2026q3_total_da","downside_2026q3_inventory_stepup","downside_2026q3_interest_cash"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_cash_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Cash taxes","value":3.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_working_capital_use","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Net working capital use","value":50.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_cash_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Inventory and receivables investment net of supplier funding; excludes purchase-date acquired balances.","label":"Taxes and net working capital use","value":53.0,"period":"2026Q3","formula":{"op":"sum","refs":["downside_2026q3_cash_tax","downside_2026q3_working_capital_use"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Cash integration expense remains included; acquisition price is investing cash.","label":"Operating cash flow","value":38.360000000000014,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_cash_before_wc","downside_2026q3_cash_uses"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"PP&E cash purchases","value":21.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_intangible","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Intangible investing cash","value":0.5,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"PP&E-only measure, comparable with company quarterly commentary.","label":"CFO less PP&E","value":17.360000000000014,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_cfo","downside_2026q3_capex"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_cash_after_investing","case":"downside","kind":"derived","unit":"USD_millions","basis":"Also deduct intangible assets.","label":"Cash after all investing assets","value":16.860000000000014,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_fcf","downside_2026q3_intangible"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_purchase_timing","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"Acquisition paid in this quarter","value":1.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_purchase_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"July 1 cash payment once; excludes shares issued and previously received convertible proceeds.","label":"TPD acquisition cash","value":1500.0,"period":"2026Q3","formula":{"op":"multiply","refs":["acquisition_cash","downside_2026q3_purchase_timing"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_award_withholding","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Employee award withholding cash","value":40.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_earnout_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Aura earnout cash allowance","value":10.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_capital_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"No repeat capped-call payment or debt proceeds; forecast earnout timing is an assumption.","label":"Selected capital cash uses","value":1550.0,"period":"2026Q3","formula":{"op":"sum","refs":["downside_2026q3_purchase_cash","downside_2026q3_award_withholding","downside_2026q3_earnout_cash"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_cash_after_capital","case":"downside","kind":"derived","unit":"USD_millions","basis":"Before debt proceeds/repayment, other financing and acquired cash; not a forecast ending cash balance.","label":"Cash after selected capital uses","value":-1533.1399999999999,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_cash_after_investing","downside_2026q3_capital_uses"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_legacy","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk timing-demand path; Q1 consumer seasonality is offset only partly by data-center growth.","label":"Legacy SiTime revenue","value":195.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_tpd","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk growth path subject to supply and transition services; not a newly issued annual company guide.","label":"Acquired TPD revenue","value":80.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Only legacy plus acquired-business sales; no separate acquisition headline added.","label":"Combined revenue","value":275.0,"period":"2026Q4","formula":{"op":"sum","refs":["downside_2026q4_legacy","downside_2026q4_tpd"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_legacy_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"Legacy non-GAAP gross margin","value":0.643,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_legacy_gp","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk mix and pricing sensitivity.","label":"Legacy non-GAAP gross profit","value":125.385,"period":"2026Q4","formula":{"op":"multiply","refs":["downside_2026q4_legacy","downside_2026q4_legacy_margin"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_tpd_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"TPD non-GAAP gross margin","value":0.67,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_tpd_gp","case":"downside","kind":"derived","unit":"USD_millions","basis":"Around 70% acquired-business margin at announcement; future realization remains uncertain.","label":"TPD non-GAAP gross profit","value":53.6,"period":"2026Q4","formula":{"op":"multiply","refs":["downside_2026q4_tpd","downside_2026q4_tpd_margin"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_non_gaap_gp","case":"downside","kind":"derived","unit":"USD_millions","basis":"Business gross profits; Q3 base calibrates to 68% combined midpoint.","label":"Non-GAAP gross profit","value":178.985,"period":"2026Q4","formula":{"op":"sum","refs":["downside_2026q4_legacy_gp","downside_2026q4_tpd_gp"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_non_gaap_opex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Non-GAAP operating expense","value":89.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_non_gaap_op","case":"downside","kind":"derived","unit":"USD_millions","basis":"R&D and selling/integration support continue to rise; no fixed expense assumption.","label":"Non-GAAP operating income","value":89.98500000000001,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_non_gaap_gp","downside_2026q4_non_gaap_opex"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Ordinary stock compensation","value":38.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_old_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Existing acquired amortization","value":5.744,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_new_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk sensitivity only. Initial purchase allocation was not available in the August filing.","label":"Provisional TPD amortization","value":40.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_inventory_stepup","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Noncash purchase-accounting sensitivity, not a reported acquired inventory valuation.","label":"Provisional inventory step-up expense","value":20.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_integration_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Cash acquisition and integration expense","value":8.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_gaap_adjustments","case":"downside","kind":"derived","unit":"USD_millions","basis":"Cash integration remains a cash cost; other listed adjustments are noncash.","label":"GAAP expense adjustments","value":111.744,"period":"2026Q4","formula":{"op":"sum","refs":["downside_2026q4_sbc","downside_2026q4_old_amort","downside_2026q4_new_amort","downside_2026q4_inventory_stepup","downside_2026q4_integration_cash"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"No assertion that company purchase accounting will equal these provisional allowances.","label":"Provisional GAAP operating income","value":-21.758999999999986,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_non_gaap_op","downside_2026q4_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_cogs_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"COGS portion of SBC","value":1.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_cogs_adjustments","case":"downside","kind":"derived","unit":"USD_millions","basis":"Assume all acquired amortization in COGS for sensitivity; classification may differ after allocation.","label":"Provisional COGS adjustments","value":66.744,"period":"2026Q4","formula":{"op":"sum","refs":["downside_2026q4_old_amort","downside_2026q4_new_amort","downside_2026q4_inventory_stepup","downside_2026q4_cogs_sbc"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Does not subtract these costs again from GAAP operating income.","label":"Provisional GAAP gross profit","value":112.24100000000001,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_non_gaap_gp","downside_2026q4_cogs_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_core_depreciation","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Other depreciation/amortization","value":7.8,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_total_da","case":"downside","kind":"derived","unit":"USD_millions","basis":"Includes both acquired amortization amounts already in GAAP operating expense.","label":"Total depreciation and amortization","value":53.544,"period":"2026Q4","formula":{"op":"sum","refs":["downside_2026q4_old_amort","downside_2026q4_new_amort","downside_2026q4_core_depreciation"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_interest_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Interest cash income","value":4.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_cash_before_wc","case":"downside","kind":"derived","unit":"USD_millions","basis":"Noncash purchase effects reverse once; Q2 pre-acquisition interest is not perpetuated.","label":"Cash before tax and working capital","value":93.78500000000001,"period":"2026Q4","formula":{"op":"sum","refs":["downside_2026q4_operating_income","downside_2026q4_sbc","downside_2026q4_total_da","downside_2026q4_inventory_stepup","downside_2026q4_interest_cash"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_cash_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Cash taxes","value":4.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_working_capital_use","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Net working capital use","value":35.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_cash_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Inventory and receivables investment net of supplier funding; excludes purchase-date acquired balances.","label":"Taxes and net working capital use","value":39.0,"period":"2026Q4","formula":{"op":"sum","refs":["downside_2026q4_cash_tax","downside_2026q4_working_capital_use"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Cash integration expense remains included; acquisition price is investing cash.","label":"Operating cash flow","value":54.78500000000001,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_cash_before_wc","downside_2026q4_cash_uses"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"PP&E cash purchases","value":22.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_intangible","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Intangible investing cash","value":0.5,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"PP&E-only measure, comparable with company quarterly commentary.","label":"CFO less PP&E","value":32.78500000000001,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_cfo","downside_2026q4_capex"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_cash_after_investing","case":"downside","kind":"derived","unit":"USD_millions","basis":"Also deduct intangible assets.","label":"Cash after all investing assets","value":32.28500000000001,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_fcf","downside_2026q4_intangible"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_purchase_timing","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"Acquisition paid in this quarter","value":0.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_purchase_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"July 1 cash payment once; excludes shares issued and previously received convertible proceeds.","label":"TPD acquisition cash","value":0.0,"period":"2026Q4","formula":{"op":"multiply","refs":["acquisition_cash","downside_2026q4_purchase_timing"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_award_withholding","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Employee award withholding cash","value":40.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_earnout_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Aura earnout cash allowance","value":10.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_capital_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"No repeat capped-call payment or debt proceeds; forecast earnout timing is an assumption.","label":"Selected capital cash uses","value":50.0,"period":"2026Q4","formula":{"op":"sum","refs":["downside_2026q4_purchase_cash","downside_2026q4_award_withholding","downside_2026q4_earnout_cash"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_cash_after_capital","case":"downside","kind":"derived","unit":"USD_millions","basis":"Before debt proceeds/repayment, other financing and acquired cash; not a forecast ending cash balance.","label":"Cash after selected capital uses","value":-17.71499999999999,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_cash_after_investing","downside_2026q4_capital_uses"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_legacy","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk timing-demand path; Q1 consumer seasonality is offset only partly by data-center growth.","label":"Legacy SiTime revenue","value":170.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_tpd","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk growth path subject to supply and transition services; not a newly issued annual company guide.","label":"Acquired TPD revenue","value":85.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Only legacy plus acquired-business sales; no separate acquisition headline added.","label":"Combined revenue","value":255.0,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_legacy","downside_2027q1_tpd"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_legacy_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"Legacy non-GAAP gross margin","value":0.646,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_legacy_gp","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk mix and pricing sensitivity.","label":"Legacy non-GAAP gross profit","value":109.82000000000001,"period":"2027Q1","formula":{"op":"multiply","refs":["downside_2027q1_legacy","downside_2027q1_legacy_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_tpd_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"TPD non-GAAP gross margin","value":0.67,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_tpd_gp","case":"downside","kind":"derived","unit":"USD_millions","basis":"Around 70% acquired-business margin at announcement; future realization remains uncertain.","label":"TPD non-GAAP gross profit","value":56.95,"period":"2027Q1","formula":{"op":"multiply","refs":["downside_2027q1_tpd","downside_2027q1_tpd_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_non_gaap_gp","case":"downside","kind":"derived","unit":"USD_millions","basis":"Business gross profits; Q3 base calibrates to 68% combined midpoint.","label":"Non-GAAP gross profit","value":166.77,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_legacy_gp","downside_2027q1_tpd_gp"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_non_gaap_opex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Non-GAAP operating expense","value":92.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_non_gaap_op","case":"downside","kind":"derived","unit":"USD_millions","basis":"R&D and selling/integration support continue to rise; no fixed expense assumption.","label":"Non-GAAP operating income","value":74.77000000000001,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_non_gaap_gp","downside_2027q1_non_gaap_opex"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Ordinary stock compensation","value":40.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_old_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Existing acquired amortization","value":5.744,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_new_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk sensitivity only. Initial purchase allocation was not available in the August filing.","label":"Provisional TPD amortization","value":40.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_inventory_stepup","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Noncash purchase-accounting sensitivity, not a reported acquired inventory valuation.","label":"Provisional inventory step-up expense","value":10.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_integration_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Cash acquisition and integration expense","value":3.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_gaap_adjustments","case":"downside","kind":"derived","unit":"USD_millions","basis":"Cash integration remains a cash cost; other listed adjustments are noncash.","label":"GAAP expense adjustments","value":98.744,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_sbc","downside_2027q1_old_amort","downside_2027q1_new_amort","downside_2027q1_inventory_stepup","downside_2027q1_integration_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"No assertion that company purchase accounting will equal these provisional allowances.","label":"Provisional GAAP operating income","value":-23.97399999999999,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_non_gaap_op","downside_2027q1_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_cogs_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"COGS portion of SBC","value":1.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_cogs_adjustments","case":"downside","kind":"derived","unit":"USD_millions","basis":"Assume all acquired amortization in COGS for sensitivity; classification may differ after allocation.","label":"Provisional COGS adjustments","value":56.744,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_old_amort","downside_2027q1_new_amort","downside_2027q1_inventory_stepup","downside_2027q1_cogs_sbc"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Does not subtract these costs again from GAAP operating income.","label":"Provisional GAAP gross profit","value":110.02600000000001,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_non_gaap_gp","downside_2027q1_cogs_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_core_depreciation","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Other depreciation/amortization","value":8.1,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_total_da","case":"downside","kind":"derived","unit":"USD_millions","basis":"Includes both acquired amortization amounts already in GAAP operating expense.","label":"Total depreciation and amortization","value":53.844,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_old_amort","downside_2027q1_new_amort","downside_2027q1_core_depreciation"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_interest_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Interest cash income","value":5.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_cash_before_wc","case":"downside","kind":"derived","unit":"USD_millions","basis":"Noncash purchase effects reverse once; Q2 pre-acquisition interest is not perpetuated.","label":"Cash before tax and working capital","value":84.87,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_operating_income","downside_2027q1_sbc","downside_2027q1_total_da","downside_2027q1_inventory_stepup","downside_2027q1_interest_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_cash_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Cash taxes","value":5.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_working_capital_use","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Net working capital use","value":20.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_cash_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Inventory and receivables investment net of supplier funding; excludes purchase-date acquired balances.","label":"Taxes and net working capital use","value":25.0,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_cash_tax","downside_2027q1_working_capital_use"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Cash integration expense remains included; acquisition price is investing cash.","label":"Operating cash flow","value":59.870000000000005,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_cash_before_wc","downside_2027q1_cash_uses"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"PP&E cash purchases","value":23.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_intangible","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Intangible investing cash","value":0.5,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"PP&E-only measure, comparable with company quarterly commentary.","label":"CFO less PP&E","value":36.870000000000005,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_cfo","downside_2027q1_capex"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_cash_after_investing","case":"downside","kind":"derived","unit":"USD_millions","basis":"Also deduct intangible assets.","label":"Cash after all investing assets","value":36.370000000000005,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_fcf","downside_2027q1_intangible"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_purchase_timing","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"Acquisition paid in this quarter","value":0.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_purchase_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"July 1 cash payment once; excludes shares issued and previously received convertible proceeds.","label":"TPD acquisition cash","value":0.0,"period":"2027Q1","formula":{"op":"multiply","refs":["acquisition_cash","downside_2027q1_purchase_timing"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_award_withholding","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Employee award withholding cash","value":40.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_earnout_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Aura earnout cash allowance","value":10.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_capital_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"No repeat capped-call payment or debt proceeds; forecast earnout timing is an assumption.","label":"Selected capital cash uses","value":50.0,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_purchase_cash","downside_2027q1_award_withholding","downside_2027q1_earnout_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_cash_after_capital","case":"downside","kind":"derived","unit":"USD_millions","basis":"Before debt proceeds/repayment, other financing and acquired cash; not a forecast ending cash balance.","label":"Cash after selected capital uses","value":-13.629999999999995,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_cash_after_investing","downside_2027q1_capital_uses"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_legacy","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk timing-demand path; Q1 consumer seasonality is offset only partly by data-center growth.","label":"Legacy SiTime revenue","value":195.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_tpd","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk growth path subject to supply and transition services; not a newly issued annual company guide.","label":"Acquired TPD revenue","value":95.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Only legacy plus acquired-business sales; no separate acquisition headline added.","label":"Combined revenue","value":290.0,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_legacy","downside_2027q2_tpd"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_legacy_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"Legacy non-GAAP gross margin","value":0.649,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_legacy_gp","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk mix and pricing sensitivity.","label":"Legacy non-GAAP gross profit","value":126.555,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_2027q2_legacy","downside_2027q2_legacy_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_tpd_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"TPD non-GAAP gross margin","value":0.67,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_tpd_gp","case":"downside","kind":"derived","unit":"USD_millions","basis":"Around 70% acquired-business margin at announcement; future realization remains uncertain.","label":"TPD non-GAAP gross profit","value":63.650000000000006,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_2027q2_tpd","downside_2027q2_tpd_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_non_gaap_gp","case":"downside","kind":"derived","unit":"USD_millions","basis":"Business gross profits; Q3 base calibrates to 68% combined midpoint.","label":"Non-GAAP gross profit","value":190.205,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_legacy_gp","downside_2027q2_tpd_gp"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_non_gaap_opex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Non-GAAP operating expense","value":95.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_non_gaap_op","case":"downside","kind":"derived","unit":"USD_millions","basis":"R&D and selling/integration support continue to rise; no fixed expense assumption.","label":"Non-GAAP operating income","value":95.20500000000001,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_non_gaap_gp","downside_2027q2_non_gaap_opex"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Ordinary stock compensation","value":42.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_old_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Existing acquired amortization","value":5.744,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_new_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk sensitivity only. Initial purchase allocation was not available in the August filing.","label":"Provisional TPD amortization","value":40.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_inventory_stepup","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Noncash purchase-accounting sensitivity, not a reported acquired inventory valuation.","label":"Provisional inventory step-up expense","value":5.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_integration_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Cash acquisition and integration expense","value":3.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_gaap_adjustments","case":"downside","kind":"derived","unit":"USD_millions","basis":"Cash integration remains a cash cost; other listed adjustments are noncash.","label":"GAAP expense adjustments","value":95.744,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_sbc","downside_2027q2_old_amort","downside_2027q2_new_amort","downside_2027q2_inventory_stepup","downside_2027q2_integration_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"No assertion that company purchase accounting will equal these provisional allowances.","label":"Provisional GAAP operating income","value":-0.5389999999999873,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_non_gaap_op","downside_2027q2_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_cogs_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"COGS portion of SBC","value":1.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_cogs_adjustments","case":"downside","kind":"derived","unit":"USD_millions","basis":"Assume all acquired amortization in COGS for sensitivity; classification may differ after allocation.","label":"Provisional COGS adjustments","value":51.744,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_old_amort","downside_2027q2_new_amort","downside_2027q2_inventory_stepup","downside_2027q2_cogs_sbc"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Does not subtract these costs again from GAAP operating income.","label":"Provisional GAAP gross profit","value":138.461,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_non_gaap_gp","downside_2027q2_cogs_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_core_depreciation","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Other depreciation/amortization","value":8.4,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_total_da","case":"downside","kind":"derived","unit":"USD_millions","basis":"Includes both acquired amortization amounts already in GAAP operating expense.","label":"Total depreciation and amortization","value":54.144,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_old_amort","downside_2027q2_new_amort","downside_2027q2_core_depreciation"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_interest_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Interest cash income","value":5.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_cash_before_wc","case":"downside","kind":"derived","unit":"USD_millions","basis":"Noncash purchase effects reverse once; Q2 pre-acquisition interest is not perpetuated.","label":"Cash before tax and working capital","value":105.60500000000002,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_operating_income","downside_2027q2_sbc","downside_2027q2_total_da","downside_2027q2_inventory_stepup","downside_2027q2_interest_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_cash_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Cash taxes","value":6.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_working_capital_use","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Net working capital use","value":30.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_cash_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Inventory and receivables investment net of supplier funding; excludes purchase-date acquired balances.","label":"Taxes and net working capital use","value":36.0,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_cash_tax","downside_2027q2_working_capital_use"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Cash integration expense remains included; acquisition price is investing cash.","label":"Operating cash flow","value":69.60500000000002,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_cash_before_wc","downside_2027q2_cash_uses"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"PP&E cash purchases","value":24.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_intangible","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Intangible investing cash","value":0.5,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"PP&E-only measure, comparable with company quarterly commentary.","label":"CFO less PP&E","value":45.60500000000002,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_cfo","downside_2027q2_capex"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_cash_after_investing","case":"downside","kind":"derived","unit":"USD_millions","basis":"Also deduct intangible assets.","label":"Cash after all investing assets","value":45.10500000000002,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_fcf","downside_2027q2_intangible"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_purchase_timing","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"Acquisition paid in this quarter","value":0.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_purchase_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"July 1 cash payment once; excludes shares issued and previously received convertible proceeds.","label":"TPD acquisition cash","value":0.0,"period":"2027Q2","formula":{"op":"multiply","refs":["acquisition_cash","downside_2027q2_purchase_timing"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_award_withholding","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Employee award withholding cash","value":40.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_earnout_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Aura earnout cash allowance","value":10.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_capital_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"No repeat capped-call payment or debt proceeds; forecast earnout timing is an assumption.","label":"Selected capital cash uses","value":50.0,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_purchase_cash","downside_2027q2_award_withholding","downside_2027q2_earnout_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_cash_after_capital","case":"downside","kind":"derived","unit":"USD_millions","basis":"Before debt proceeds/repayment, other financing and acquired cash; not a forecast ending cash balance.","label":"Cash after selected capital uses","value":-4.894999999999982,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_cash_after_investing","downside_2027q2_capital_uses"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_legacy","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk timing-demand path; Q1 consumer seasonality is offset only partly by data-center growth.","label":"Legacy SiTime revenue","value":220.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_tpd","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk growth path subject to supply and transition services; not a newly issued annual company guide.","label":"Acquired TPD revenue","value":105.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Only legacy plus acquired-business sales; no separate acquisition headline added.","label":"Combined revenue","value":325.0,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_legacy","downside_2027q3_tpd"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_legacy_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"Legacy non-GAAP gross margin","value":0.652,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_legacy_gp","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk mix and pricing sensitivity.","label":"Legacy non-GAAP gross profit","value":143.44,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_2027q3_legacy","downside_2027q3_legacy_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_tpd_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"TPD non-GAAP gross margin","value":0.67,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_tpd_gp","case":"downside","kind":"derived","unit":"USD_millions","basis":"Around 70% acquired-business margin at announcement; future realization remains uncertain.","label":"TPD non-GAAP gross profit","value":70.35000000000001,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_2027q3_tpd","downside_2027q3_tpd_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_non_gaap_gp","case":"downside","kind":"derived","unit":"USD_millions","basis":"Business gross profits; Q3 base calibrates to 68% combined midpoint.","label":"Non-GAAP gross profit","value":213.79000000000002,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_legacy_gp","downside_2027q3_tpd_gp"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_non_gaap_opex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Non-GAAP operating expense","value":98.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_non_gaap_op","case":"downside","kind":"derived","unit":"USD_millions","basis":"R&D and selling/integration support continue to rise; no fixed expense assumption.","label":"Non-GAAP operating income","value":115.79000000000002,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_non_gaap_gp","downside_2027q3_non_gaap_opex"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Ordinary stock compensation","value":44.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_old_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Existing acquired amortization","value":5.744,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_new_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk sensitivity only. Initial purchase allocation was not available in the August filing.","label":"Provisional TPD amortization","value":40.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_inventory_stepup","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Noncash purchase-accounting sensitivity, not a reported acquired inventory valuation.","label":"Provisional inventory step-up expense","value":0.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_integration_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Cash acquisition and integration expense","value":3.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_gaap_adjustments","case":"downside","kind":"derived","unit":"USD_millions","basis":"Cash integration remains a cash cost; other listed adjustments are noncash.","label":"GAAP expense adjustments","value":92.744,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_sbc","downside_2027q3_old_amort","downside_2027q3_new_amort","downside_2027q3_inventory_stepup","downside_2027q3_integration_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"No assertion that company purchase accounting will equal these provisional allowances.","label":"Provisional GAAP operating income","value":23.04600000000002,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_non_gaap_op","downside_2027q3_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_cogs_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"COGS portion of SBC","value":1.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_cogs_adjustments","case":"downside","kind":"derived","unit":"USD_millions","basis":"Assume all acquired amortization in COGS for sensitivity; classification may differ after allocation.","label":"Provisional COGS adjustments","value":46.744,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_old_amort","downside_2027q3_new_amort","downside_2027q3_inventory_stepup","downside_2027q3_cogs_sbc"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Does not subtract these costs again from GAAP operating income.","label":"Provisional GAAP gross profit","value":167.04600000000002,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_non_gaap_gp","downside_2027q3_cogs_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_core_depreciation","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Other depreciation/amortization","value":8.7,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_total_da","case":"downside","kind":"derived","unit":"USD_millions","basis":"Includes both acquired amortization amounts already in GAAP operating expense.","label":"Total depreciation and amortization","value":54.444,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_old_amort","downside_2027q3_new_amort","downside_2027q3_core_depreciation"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_interest_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Interest cash income","value":5.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_cash_before_wc","case":"downside","kind":"derived","unit":"USD_millions","basis":"Noncash purchase effects reverse once; Q2 pre-acquisition interest is not perpetuated.","label":"Cash before tax and working capital","value":126.49000000000002,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_operating_income","downside_2027q3_sbc","downside_2027q3_total_da","downside_2027q3_inventory_stepup","downside_2027q3_interest_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_cash_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Cash taxes","value":7.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_working_capital_use","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Net working capital use","value":35.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_cash_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Inventory and receivables investment net of supplier funding; excludes purchase-date acquired balances.","label":"Taxes and net working capital use","value":42.0,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_cash_tax","downside_2027q3_working_capital_use"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Cash integration expense remains included; acquisition price is investing cash.","label":"Operating cash flow","value":84.49000000000002,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_cash_before_wc","downside_2027q3_cash_uses"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"PP&E cash purchases","value":25.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_intangible","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Intangible investing cash","value":0.5,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"PP&E-only measure, comparable with company quarterly commentary.","label":"CFO less PP&E","value":59.49000000000002,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_cfo","downside_2027q3_capex"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_cash_after_investing","case":"downside","kind":"derived","unit":"USD_millions","basis":"Also deduct intangible assets.","label":"Cash after all investing assets","value":58.99000000000002,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_fcf","downside_2027q3_intangible"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_purchase_timing","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"Acquisition paid in this quarter","value":0.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_purchase_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"July 1 cash payment once; excludes shares issued and previously received convertible proceeds.","label":"TPD acquisition cash","value":0.0,"period":"2027Q3","formula":{"op":"multiply","refs":["acquisition_cash","downside_2027q3_purchase_timing"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_award_withholding","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Employee award withholding cash","value":40.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_earnout_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Aura earnout cash allowance","value":10.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_capital_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"No repeat capped-call payment or debt proceeds; forecast earnout timing is an assumption.","label":"Selected capital cash uses","value":50.0,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_purchase_cash","downside_2027q3_award_withholding","downside_2027q3_earnout_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_cash_after_capital","case":"downside","kind":"derived","unit":"USD_millions","basis":"Before debt proceeds/repayment, other financing and acquired cash; not a forecast ending cash balance.","label":"Cash after selected capital uses","value":8.990000000000023,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_cash_after_investing","downside_2027q3_capital_uses"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_legacy","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk timing-demand path; Q1 consumer seasonality is offset only partly by data-center growth.","label":"Legacy SiTime revenue","value":240.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_tpd","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk growth path subject to supply and transition services; not a newly issued annual company guide.","label":"Acquired TPD revenue","value":115.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Only legacy plus acquired-business sales; no separate acquisition headline added.","label":"Combined revenue","value":355.0,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_legacy","downside_2027q4_tpd"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_legacy_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"Legacy non-GAAP gross margin","value":0.655,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_legacy_gp","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk mix and pricing sensitivity.","label":"Legacy non-GAAP gross profit","value":157.20000000000002,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_2027q4_legacy","downside_2027q4_legacy_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_tpd_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"TPD non-GAAP gross margin","value":0.67,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_tpd_gp","case":"downside","kind":"derived","unit":"USD_millions","basis":"Around 70% acquired-business margin at announcement; future realization remains uncertain.","label":"TPD non-GAAP gross profit","value":77.05000000000001,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_2027q4_tpd","downside_2027q4_tpd_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_non_gaap_gp","case":"downside","kind":"derived","unit":"USD_millions","basis":"Business gross profits; Q3 base calibrates to 68% combined midpoint.","label":"Non-GAAP gross profit","value":234.25000000000003,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_legacy_gp","downside_2027q4_tpd_gp"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_non_gaap_opex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Non-GAAP operating expense","value":101.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_non_gaap_op","case":"downside","kind":"derived","unit":"USD_millions","basis":"R&D and selling/integration support continue to rise; no fixed expense assumption.","label":"Non-GAAP operating income","value":133.25000000000003,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_non_gaap_gp","downside_2027q4_non_gaap_opex"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Ordinary stock compensation","value":46.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_old_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Existing acquired amortization","value":5.744,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_new_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk sensitivity only. Initial purchase allocation was not available in the August filing.","label":"Provisional TPD amortization","value":40.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_inventory_stepup","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Noncash purchase-accounting sensitivity, not a reported acquired inventory valuation.","label":"Provisional inventory step-up expense","value":0.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_integration_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Cash acquisition and integration expense","value":3.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_gaap_adjustments","case":"downside","kind":"derived","unit":"USD_millions","basis":"Cash integration remains a cash cost; other listed adjustments are noncash.","label":"GAAP expense adjustments","value":94.744,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_sbc","downside_2027q4_old_amort","downside_2027q4_new_amort","downside_2027q4_inventory_stepup","downside_2027q4_integration_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"No assertion that company purchase accounting will equal these provisional allowances.","label":"Provisional GAAP operating income","value":38.50600000000003,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_non_gaap_op","downside_2027q4_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_cogs_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"COGS portion of SBC","value":1.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_cogs_adjustments","case":"downside","kind":"derived","unit":"USD_millions","basis":"Assume all acquired amortization in COGS for sensitivity; classification may differ after allocation.","label":"Provisional COGS adjustments","value":46.744,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_old_amort","downside_2027q4_new_amort","downside_2027q4_inventory_stepup","downside_2027q4_cogs_sbc"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Does not subtract these costs again from GAAP operating income.","label":"Provisional GAAP gross profit","value":187.50600000000003,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_non_gaap_gp","downside_2027q4_cogs_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_core_depreciation","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Other depreciation/amortization","value":9.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_total_da","case":"downside","kind":"derived","unit":"USD_millions","basis":"Includes both acquired amortization amounts already in GAAP operating expense.","label":"Total depreciation and amortization","value":54.744,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_old_amort","downside_2027q4_new_amort","downside_2027q4_core_depreciation"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_interest_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Interest cash income","value":5.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_cash_before_wc","case":"downside","kind":"derived","unit":"USD_millions","basis":"Noncash purchase effects reverse once; Q2 pre-acquisition interest is not perpetuated.","label":"Cash before tax and working capital","value":144.25000000000003,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_operating_income","downside_2027q4_sbc","downside_2027q4_total_da","downside_2027q4_inventory_stepup","downside_2027q4_interest_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_cash_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Cash taxes","value":8.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_working_capital_use","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Net working capital use","value":30.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_cash_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Inventory and receivables investment net of supplier funding; excludes purchase-date acquired balances.","label":"Taxes and net working capital use","value":38.0,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_cash_tax","downside_2027q4_working_capital_use"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Cash integration expense remains included; acquisition price is investing cash.","label":"Operating cash flow","value":106.25000000000003,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_cash_before_wc","downside_2027q4_cash_uses"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"PP&E cash purchases","value":26.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_intangible","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Intangible investing cash","value":0.5,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"PP&E-only measure, comparable with company quarterly commentary.","label":"CFO less PP&E","value":80.25000000000003,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_cfo","downside_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_cash_after_investing","case":"downside","kind":"derived","unit":"USD_millions","basis":"Also deduct intangible assets.","label":"Cash after all investing assets","value":79.75000000000003,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_fcf","downside_2027q4_intangible"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_purchase_timing","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"Acquisition paid in this quarter","value":0.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_purchase_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"July 1 cash payment once; excludes shares issued and previously received convertible proceeds.","label":"TPD acquisition cash","value":0.0,"period":"2027Q4","formula":{"op":"multiply","refs":["acquisition_cash","downside_2027q4_purchase_timing"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_award_withholding","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Employee award withholding cash","value":40.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_earnout_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Aura earnout cash allowance","value":10.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_capital_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"No repeat capped-call payment or debt proceeds; forecast earnout timing is an assumption.","label":"Selected capital cash uses","value":50.0,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_purchase_cash","downside_2027q4_award_withholding","downside_2027q4_earnout_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_cash_after_capital","case":"downside","kind":"derived","unit":"USD_millions","basis":"Before debt proceeds/repayment, other financing and acquired cash; not a forecast ending cash balance.","label":"Cash after selected capital uses","value":29.75000000000003,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_cash_after_investing","downside_2027q4_capital_uses"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Combined revenue ($M)","value":813.999,"period":"FY2026","formula":{"op":"sum","refs":["h1_revenue","downside_2026q3_revenue","downside_2026q4_revenue"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_legacy","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Legacy SiTime revenue ($M)","value":655.999,"period":"FY2026","formula":{"op":"sum","refs":["h1_legacy","downside_2026q3_legacy","downside_2026q4_legacy"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_tpd","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Acquired TPD revenue ($M)","value":158.0,"period":"FY2026","formula":{"op":"sum","refs":["h1_tpd","downside_2026q3_tpd","downside_2026q4_tpd"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Provisional GAAP gross profit ($M)","value":380.45400000000006,"period":"FY2026","formula":{"op":"sum","refs":["h1_gross_profit","downside_2026q3_gross_profit","downside_2026q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_non_gaap_op","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Non-GAAP operating income ($M)","value":263.13200000000006,"period":"FY2026","formula":{"op":"sum","refs":["h1_non_gaap_op","downside_2026q3_non_gaap_op","downside_2026q4_non_gaap_op"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Provisional GAAP operating income ($M)","value":-52.76599999999998,"period":"FY2026","formula":{"op":"sum","refs":["h1_operating_income","downside_2026q3_operating_income","downside_2026q4_operating_income"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow ($M)","value":164.103,"period":"FY2026","formula":{"op":"sum","refs":["h1_cfo","downside_2026q3_cfo","downside_2026q4_cfo"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"PP&E cash purchases ($M)","value":68.765,"period":"FY2026","formula":{"op":"sum","refs":["h1_capex","downside_2026q3_capex","downside_2026q4_capex"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_intangible","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Intangible investing cash ($M)","value":1.6520000000000001,"period":"FY2026","formula":{"op":"sum","refs":["h1_intangible","downside_2026q3_intangible","downside_2026q4_intangible"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less PP&E ($M)","value":95.33800000000002,"period":"FY2026","formula":{"op":"sum","refs":["h1_fcf","downside_2026q3_fcf","downside_2026q4_fcf"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_cash_after_investing","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after PP&E and intangibles ($M)","value":93.68600000000002,"period":"FY2026","formula":{"op":"sum","refs":["h1_cash_after_investing","downside_2026q3_cash_after_investing","downside_2026q4_cash_after_investing"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_cash_after_capital","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after acquisitions and capital uses ($M)","value":-1722.7489999999998,"period":"FY2026","formula":{"op":"sum","refs":["h1_cash_after_capital","downside_2026q3_cash_after_capital","downside_2026q4_cash_after_capital"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Combined revenue ($M)","value":1225.0,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_revenue","downside_2027q2_revenue","downside_2027q3_revenue","downside_2027q4_revenue"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_legacy","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Legacy SiTime revenue ($M)","value":825.0,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_legacy","downside_2027q2_legacy","downside_2027q3_legacy","downside_2027q4_legacy"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_tpd","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Acquired TPD revenue ($M)","value":400.0,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_tpd","downside_2027q2_tpd","downside_2027q3_tpd","downside_2027q4_tpd"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Provisional GAAP gross profit ($M)","value":603.039,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_gross_profit","downside_2027q2_gross_profit","downside_2027q3_gross_profit","downside_2027q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_non_gaap_op","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Non-GAAP operating income ($M)","value":419.0150000000001,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_non_gaap_op","downside_2027q2_non_gaap_op","downside_2027q3_non_gaap_op","downside_2027q4_non_gaap_op"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Provisional GAAP operating income ($M)","value":37.03900000000007,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_operating_income","downside_2027q2_operating_income","downside_2027q3_operating_income","downside_2027q4_operating_income"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow ($M)","value":320.21500000000003,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_cfo","downside_2027q2_cfo","downside_2027q3_cfo","downside_2027q4_cfo"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"PP&E cash purchases ($M)","value":98.0,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_capex","downside_2027q2_capex","downside_2027q3_capex","downside_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_intangible","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Intangible investing cash ($M)","value":2.0,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_intangible","downside_2027q2_intangible","downside_2027q3_intangible","downside_2027q4_intangible"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less PP&E ($M)","value":222.21500000000006,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_fcf","downside_2027q2_fcf","downside_2027q3_fcf","downside_2027q4_fcf"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_cash_after_investing","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after PP&E and intangibles ($M)","value":220.21500000000006,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_cash_after_investing","downside_2027q2_cash_after_investing","downside_2027q3_cash_after_investing","downside_2027q4_cash_after_investing"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_cash_after_capital","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after acquisitions and capital uses ($M)","value":20.215000000000074,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_cash_after_capital","downside_2027q2_cash_after_capital","downside_2027q3_cash_after_capital","downside_2027q4_cash_after_capital"]},"source_url":null,"source_date":null},{"id":"base_2026q3_legacy_factor","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"Legacy delivery / guidance midpoint","value":1.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_legacy","case":"base","kind":"derived","unit":"USD_millions","basis":"Q3 legacy guidance sensitivity.","label":"Legacy SiTime revenue","value":205.0,"period":"2026Q3","formula":{"op":"multiply","refs":["q3_legacy_guide","base_2026q3_legacy_factor"]},"source_url":null,"source_date":null},{"id":"base_2026q3_tpd_factor","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"TPD delivery / guidance reference","value":1.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_tpd","case":"base","kind":"derived","unit":"USD_millions","basis":"TPD is inside, not incremental to, consolidated guidance.","label":"Acquired TPD revenue","value":85.0,"period":"2026Q3","formula":{"op":"multiply","refs":["q3_tpd_guide","base_2026q3_tpd_factor"]},"source_url":null,"source_date":null},{"id":"base_2026q3_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Only legacy plus acquired-business sales; no separate acquisition headline added.","label":"Combined revenue","value":290.0,"period":"2026Q3","formula":{"op":"sum","refs":["base_2026q3_legacy","base_2026q3_tpd"]},"source_url":null,"source_date":null},{"id":"base_2026q3_legacy_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"Legacy non-GAAP gross margin","value":0.6717073170731708,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_legacy_gp","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk mix and pricing sensitivity.","label":"Legacy non-GAAP gross profit","value":137.70000000000002,"period":"2026Q3","formula":{"op":"multiply","refs":["base_2026q3_legacy","base_2026q3_legacy_margin"]},"source_url":null,"source_date":null},{"id":"base_2026q3_tpd_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"TPD non-GAAP gross margin","value":0.7,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_tpd_gp","case":"base","kind":"derived","unit":"USD_millions","basis":"Around 70% acquired-business margin at announcement; future realization remains uncertain.","label":"TPD non-GAAP gross profit","value":59.49999999999999,"period":"2026Q3","formula":{"op":"multiply","refs":["base_2026q3_tpd","base_2026q3_tpd_margin"]},"source_url":null,"source_date":null},{"id":"base_2026q3_non_gaap_gp","case":"base","kind":"derived","unit":"USD_millions","basis":"Business gross profits; Q3 base calibrates to 68% combined midpoint.","label":"Non-GAAP gross profit","value":197.20000000000002,"period":"2026Q3","formula":{"op":"sum","refs":["base_2026q3_legacy_gp","base_2026q3_tpd_gp"]},"source_url":null,"source_date":null},{"id":"base_2026q3_non_gaap_opex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Non-GAAP operating expense","value":82.5,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_non_gaap_op","case":"base","kind":"derived","unit":"USD_millions","basis":"R&D and selling/integration support continue to rise; no fixed expense assumption.","label":"Non-GAAP operating income","value":114.70000000000002,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_non_gaap_gp","base_2026q3_non_gaap_opex"]},"source_url":null,"source_date":null},{"id":"base_2026q3_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Ordinary stock compensation","value":36.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_old_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Existing acquired amortization","value":5.744,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_new_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk sensitivity only. Initial purchase allocation was not available in the August filing.","label":"Provisional TPD amortization","value":25.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_inventory_stepup","case":"base","kind":"assumption","unit":"USD_millions","basis":"Noncash purchase-accounting sensitivity, not a reported acquired inventory valuation.","label":"Provisional inventory step-up expense","value":15.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_integration_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Cash acquisition and integration expense","value":8.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_gaap_adjustments","case":"base","kind":"derived","unit":"USD_millions","basis":"Cash integration remains a cash cost; other listed adjustments are noncash.","label":"GAAP expense adjustments","value":89.744,"period":"2026Q3","formula":{"op":"sum","refs":["base_2026q3_sbc","base_2026q3_old_amort","base_2026q3_new_amort","base_2026q3_inventory_stepup","base_2026q3_integration_cash"]},"source_url":null,"source_date":null},{"id":"base_2026q3_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"No assertion that company purchase accounting will equal these provisional allowances.","label":"Provisional GAAP operating income","value":24.956000000000017,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_non_gaap_op","base_2026q3_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2026q3_cogs_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"COGS portion of SBC","value":1.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_cogs_adjustments","case":"base","kind":"derived","unit":"USD_millions","basis":"Assume all acquired amortization in COGS for sensitivity; classification may differ after allocation.","label":"Provisional COGS adjustments","value":46.744,"period":"2026Q3","formula":{"op":"sum","refs":["base_2026q3_old_amort","base_2026q3_new_amort","base_2026q3_inventory_stepup","base_2026q3_cogs_sbc"]},"source_url":null,"source_date":null},{"id":"base_2026q3_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Does not subtract these costs again from GAAP operating income.","label":"Provisional GAAP gross profit","value":150.45600000000002,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_non_gaap_gp","base_2026q3_cogs_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2026q3_core_depreciation","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Other depreciation/amortization","value":7.5,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_total_da","case":"base","kind":"derived","unit":"USD_millions","basis":"Includes both acquired amortization amounts already in GAAP operating expense.","label":"Total depreciation and amortization","value":38.244,"period":"2026Q3","formula":{"op":"sum","refs":["base_2026q3_old_amort","base_2026q3_new_amort","base_2026q3_core_depreciation"]},"source_url":null,"source_date":null},{"id":"base_2026q3_interest_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Interest cash income","value":4.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_cash_before_wc","case":"base","kind":"derived","unit":"USD_millions","basis":"Noncash purchase effects reverse once; Q2 pre-acquisition interest is not perpetuated.","label":"Cash before tax and working capital","value":118.20000000000002,"period":"2026Q3","formula":{"op":"sum","refs":["base_2026q3_operating_income","base_2026q3_sbc","base_2026q3_total_da","base_2026q3_inventory_stepup","base_2026q3_interest_cash"]},"source_url":null,"source_date":null},{"id":"base_2026q3_cash_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Cash taxes","value":3.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_working_capital_use","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Net working capital use","value":35.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Inventory and receivables investment net of supplier funding; excludes purchase-date acquired balances.","label":"Taxes and net working capital use","value":38.0,"period":"2026Q3","formula":{"op":"sum","refs":["base_2026q3_cash_tax","base_2026q3_working_capital_use"]},"source_url":null,"source_date":null},{"id":"base_2026q3_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Cash integration expense remains included; acquisition price is investing cash.","label":"Operating cash flow","value":80.20000000000002,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_cash_before_wc","base_2026q3_cash_uses"]},"source_url":null,"source_date":null},{"id":"base_2026q3_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"PP&E cash purchases","value":18.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_intangible","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Intangible investing cash","value":0.5,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"PP&E-only measure, comparable with company quarterly commentary.","label":"CFO less PP&E","value":62.20000000000002,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_cfo","base_2026q3_capex"]},"source_url":null,"source_date":null},{"id":"base_2026q3_cash_after_investing","case":"base","kind":"derived","unit":"USD_millions","basis":"Also deduct intangible assets.","label":"Cash after all investing assets","value":61.70000000000002,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_fcf","base_2026q3_intangible"]},"source_url":null,"source_date":null},{"id":"base_2026q3_purchase_timing","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"Acquisition paid in this quarter","value":1.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_purchase_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"July 1 cash payment once; excludes shares issued and previously received convertible proceeds.","label":"TPD acquisition cash","value":1500.0,"period":"2026Q3","formula":{"op":"multiply","refs":["acquisition_cash","base_2026q3_purchase_timing"]},"source_url":null,"source_date":null},{"id":"base_2026q3_award_withholding","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Employee award withholding cash","value":35.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_earnout_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Aura earnout cash allowance","value":8.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_capital_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"No repeat capped-call payment or debt proceeds; forecast earnout timing is an assumption.","label":"Selected capital cash uses","value":1543.0,"period":"2026Q3","formula":{"op":"sum","refs":["base_2026q3_purchase_cash","base_2026q3_award_withholding","base_2026q3_earnout_cash"]},"source_url":null,"source_date":null},{"id":"base_2026q3_cash_after_capital","case":"base","kind":"derived","unit":"USD_millions","basis":"Before debt proceeds/repayment, other financing and acquired cash; not a forecast ending cash balance.","label":"Cash after selected capital uses","value":-1481.3,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_cash_after_investing","base_2026q3_capital_uses"]},"source_url":null,"source_date":null},{"id":"base_2026q4_legacy","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk timing-demand path; Q1 consumer seasonality is offset only partly by data-center growth.","label":"Legacy SiTime revenue","value":220.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_tpd","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk growth path subject to supply and transition services; not a newly issued annual company guide.","label":"Acquired TPD revenue","value":90.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Only legacy plus acquired-business sales; no separate acquisition headline added.","label":"Combined revenue","value":310.0,"period":"2026Q4","formula":{"op":"sum","refs":["base_2026q4_legacy","base_2026q4_tpd"]},"source_url":null,"source_date":null},{"id":"base_2026q4_legacy_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"Legacy non-GAAP gross margin","value":0.6747073170731708,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_legacy_gp","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk mix and pricing sensitivity.","label":"Legacy non-GAAP gross profit","value":148.43560975609756,"period":"2026Q4","formula":{"op":"multiply","refs":["base_2026q4_legacy","base_2026q4_legacy_margin"]},"source_url":null,"source_date":null},{"id":"base_2026q4_tpd_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"TPD non-GAAP gross margin","value":0.7,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_tpd_gp","case":"base","kind":"derived","unit":"USD_millions","basis":"Around 70% acquired-business margin at announcement; future realization remains uncertain.","label":"TPD non-GAAP gross profit","value":62.99999999999999,"period":"2026Q4","formula":{"op":"multiply","refs":["base_2026q4_tpd","base_2026q4_tpd_margin"]},"source_url":null,"source_date":null},{"id":"base_2026q4_non_gaap_gp","case":"base","kind":"derived","unit":"USD_millions","basis":"Business gross profits; Q3 base calibrates to 68% combined midpoint.","label":"Non-GAAP gross profit","value":211.43560975609756,"period":"2026Q4","formula":{"op":"sum","refs":["base_2026q4_legacy_gp","base_2026q4_tpd_gp"]},"source_url":null,"source_date":null},{"id":"base_2026q4_non_gaap_opex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Non-GAAP operating expense","value":85.5,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_non_gaap_op","case":"base","kind":"derived","unit":"USD_millions","basis":"R&D and selling/integration support continue to rise; no fixed expense assumption.","label":"Non-GAAP operating income","value":125.93560975609756,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_non_gaap_gp","base_2026q4_non_gaap_opex"]},"source_url":null,"source_date":null},{"id":"base_2026q4_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Ordinary stock compensation","value":38.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_old_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Existing acquired amortization","value":5.744,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_new_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk sensitivity only. Initial purchase allocation was not available in the August filing.","label":"Provisional TPD amortization","value":25.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_inventory_stepup","case":"base","kind":"assumption","unit":"USD_millions","basis":"Noncash purchase-accounting sensitivity, not a reported acquired inventory valuation.","label":"Provisional inventory step-up expense","value":10.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_integration_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Cash acquisition and integration expense","value":8.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_gaap_adjustments","case":"base","kind":"derived","unit":"USD_millions","basis":"Cash integration remains a cash cost; other listed adjustments are noncash.","label":"GAAP expense adjustments","value":86.744,"period":"2026Q4","formula":{"op":"sum","refs":["base_2026q4_sbc","base_2026q4_old_amort","base_2026q4_new_amort","base_2026q4_inventory_stepup","base_2026q4_integration_cash"]},"source_url":null,"source_date":null},{"id":"base_2026q4_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"No assertion that company purchase accounting will equal these provisional allowances.","label":"Provisional GAAP operating income","value":39.19160975609756,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_non_gaap_op","base_2026q4_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2026q4_cogs_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"COGS portion of SBC","value":1.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_cogs_adjustments","case":"base","kind":"derived","unit":"USD_millions","basis":"Assume all acquired amortization in COGS for sensitivity; classification may differ after allocation.","label":"Provisional COGS adjustments","value":41.744,"period":"2026Q4","formula":{"op":"sum","refs":["base_2026q4_old_amort","base_2026q4_new_amort","base_2026q4_inventory_stepup","base_2026q4_cogs_sbc"]},"source_url":null,"source_date":null},{"id":"base_2026q4_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Does not subtract these costs again from GAAP operating income.","label":"Provisional GAAP gross profit","value":169.69160975609756,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_non_gaap_gp","base_2026q4_cogs_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2026q4_core_depreciation","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Other depreciation/amortization","value":7.8,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_total_da","case":"base","kind":"derived","unit":"USD_millions","basis":"Includes both acquired amortization amounts already in GAAP operating expense.","label":"Total depreciation and amortization","value":38.544,"period":"2026Q4","formula":{"op":"sum","refs":["base_2026q4_old_amort","base_2026q4_new_amort","base_2026q4_core_depreciation"]},"source_url":null,"source_date":null},{"id":"base_2026q4_interest_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Interest cash income","value":4.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_cash_before_wc","case":"base","kind":"derived","unit":"USD_millions","basis":"Noncash purchase effects reverse once; Q2 pre-acquisition interest is not perpetuated.","label":"Cash before tax and working capital","value":129.73560975609757,"period":"2026Q4","formula":{"op":"sum","refs":["base_2026q4_operating_income","base_2026q4_sbc","base_2026q4_total_da","base_2026q4_inventory_stepup","base_2026q4_interest_cash"]},"source_url":null,"source_date":null},{"id":"base_2026q4_cash_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Cash taxes","value":4.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_working_capital_use","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Net working capital use","value":30.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Inventory and receivables investment net of supplier funding; excludes purchase-date acquired balances.","label":"Taxes and net working capital use","value":34.0,"period":"2026Q4","formula":{"op":"sum","refs":["base_2026q4_cash_tax","base_2026q4_working_capital_use"]},"source_url":null,"source_date":null},{"id":"base_2026q4_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Cash integration expense remains included; acquisition price is investing cash.","label":"Operating cash flow","value":95.73560975609757,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_cash_before_wc","base_2026q4_cash_uses"]},"source_url":null,"source_date":null},{"id":"base_2026q4_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"PP&E cash purchases","value":19.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_intangible","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Intangible investing cash","value":0.5,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"PP&E-only measure, comparable with company quarterly commentary.","label":"CFO less PP&E","value":76.73560975609757,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_cfo","base_2026q4_capex"]},"source_url":null,"source_date":null},{"id":"base_2026q4_cash_after_investing","case":"base","kind":"derived","unit":"USD_millions","basis":"Also deduct intangible assets.","label":"Cash after all investing assets","value":76.23560975609757,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_fcf","base_2026q4_intangible"]},"source_url":null,"source_date":null},{"id":"base_2026q4_purchase_timing","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"Acquisition paid in this quarter","value":0.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_purchase_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"July 1 cash payment once; excludes shares issued and previously received convertible proceeds.","label":"TPD acquisition cash","value":0.0,"period":"2026Q4","formula":{"op":"multiply","refs":["acquisition_cash","base_2026q4_purchase_timing"]},"source_url":null,"source_date":null},{"id":"base_2026q4_award_withholding","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Employee award withholding cash","value":35.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_earnout_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Aura earnout cash allowance","value":8.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_capital_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"No repeat capped-call payment or debt proceeds; forecast earnout timing is an assumption.","label":"Selected capital cash uses","value":43.0,"period":"2026Q4","formula":{"op":"sum","refs":["base_2026q4_purchase_cash","base_2026q4_award_withholding","base_2026q4_earnout_cash"]},"source_url":null,"source_date":null},{"id":"base_2026q4_cash_after_capital","case":"base","kind":"derived","unit":"USD_millions","basis":"Before debt proceeds/repayment, other financing and acquired cash; not a forecast ending cash balance.","label":"Cash after selected capital uses","value":33.235609756097574,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_cash_after_investing","base_2026q4_capital_uses"]},"source_url":null,"source_date":null},{"id":"base_2027q1_legacy","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk timing-demand path; Q1 consumer seasonality is offset only partly by data-center growth.","label":"Legacy SiTime revenue","value":205.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_tpd","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk growth path subject to supply and transition services; not a newly issued annual company guide.","label":"Acquired TPD revenue","value":110.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Only legacy plus acquired-business sales; no separate acquisition headline added.","label":"Combined revenue","value":315.0,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_legacy","base_2027q1_tpd"]},"source_url":null,"source_date":null},{"id":"base_2027q1_legacy_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"Legacy non-GAAP gross margin","value":0.6777073170731708,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_legacy_gp","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk mix and pricing sensitivity.","label":"Legacy non-GAAP gross profit","value":138.93,"period":"2027Q1","formula":{"op":"multiply","refs":["base_2027q1_legacy","base_2027q1_legacy_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q1_tpd_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"TPD non-GAAP gross margin","value":0.7,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_tpd_gp","case":"base","kind":"derived","unit":"USD_millions","basis":"Around 70% acquired-business margin at announcement; future realization remains uncertain.","label":"TPD non-GAAP gross profit","value":77.0,"period":"2027Q1","formula":{"op":"multiply","refs":["base_2027q1_tpd","base_2027q1_tpd_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q1_non_gaap_gp","case":"base","kind":"derived","unit":"USD_millions","basis":"Business gross profits; Q3 base calibrates to 68% combined midpoint.","label":"Non-GAAP gross profit","value":215.93,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_legacy_gp","base_2027q1_tpd_gp"]},"source_url":null,"source_date":null},{"id":"base_2027q1_non_gaap_opex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Non-GAAP operating expense","value":88.5,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_non_gaap_op","case":"base","kind":"derived","unit":"USD_millions","basis":"R&D and selling/integration support continue to rise; no fixed expense assumption.","label":"Non-GAAP operating income","value":127.43,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_non_gaap_gp","base_2027q1_non_gaap_opex"]},"source_url":null,"source_date":null},{"id":"base_2027q1_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Ordinary stock compensation","value":40.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_old_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Existing acquired amortization","value":5.744,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_new_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk sensitivity only. Initial purchase allocation was not available in the August filing.","label":"Provisional TPD amortization","value":25.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_inventory_stepup","case":"base","kind":"assumption","unit":"USD_millions","basis":"Noncash purchase-accounting sensitivity, not a reported acquired inventory valuation.","label":"Provisional inventory step-up expense","value":5.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_integration_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Cash acquisition and integration expense","value":3.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_gaap_adjustments","case":"base","kind":"derived","unit":"USD_millions","basis":"Cash integration remains a cash cost; other listed adjustments are noncash.","label":"GAAP expense adjustments","value":78.744,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_sbc","base_2027q1_old_amort","base_2027q1_new_amort","base_2027q1_inventory_stepup","base_2027q1_integration_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q1_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"No assertion that company purchase accounting will equal these provisional allowances.","label":"Provisional GAAP operating income","value":48.68600000000001,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_non_gaap_op","base_2027q1_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2027q1_cogs_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"COGS portion of SBC","value":1.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_cogs_adjustments","case":"base","kind":"derived","unit":"USD_millions","basis":"Assume all acquired amortization in COGS for sensitivity; classification may differ after allocation.","label":"Provisional COGS adjustments","value":36.744,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_old_amort","base_2027q1_new_amort","base_2027q1_inventory_stepup","base_2027q1_cogs_sbc"]},"source_url":null,"source_date":null},{"id":"base_2027q1_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Does not subtract these costs again from GAAP operating income.","label":"Provisional GAAP gross profit","value":179.186,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_non_gaap_gp","base_2027q1_cogs_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2027q1_core_depreciation","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Other depreciation/amortization","value":8.1,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_total_da","case":"base","kind":"derived","unit":"USD_millions","basis":"Includes both acquired amortization amounts already in GAAP operating expense.","label":"Total depreciation and amortization","value":38.844,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_old_amort","base_2027q1_new_amort","base_2027q1_core_depreciation"]},"source_url":null,"source_date":null},{"id":"base_2027q1_interest_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Interest cash income","value":5.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_cash_before_wc","case":"base","kind":"derived","unit":"USD_millions","basis":"Noncash purchase effects reverse once; Q2 pre-acquisition interest is not perpetuated.","label":"Cash before tax and working capital","value":137.53,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_operating_income","base_2027q1_sbc","base_2027q1_total_da","base_2027q1_inventory_stepup","base_2027q1_interest_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q1_cash_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Cash taxes","value":5.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_working_capital_use","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Net working capital use","value":15.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Inventory and receivables investment net of supplier funding; excludes purchase-date acquired balances.","label":"Taxes and net working capital use","value":20.0,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_cash_tax","base_2027q1_working_capital_use"]},"source_url":null,"source_date":null},{"id":"base_2027q1_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Cash integration expense remains included; acquisition price is investing cash.","label":"Operating cash flow","value":117.53,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_cash_before_wc","base_2027q1_cash_uses"]},"source_url":null,"source_date":null},{"id":"base_2027q1_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"PP&E cash purchases","value":20.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_intangible","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Intangible investing cash","value":0.5,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"PP&E-only measure, comparable with company quarterly commentary.","label":"CFO less PP&E","value":97.53,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_cfo","base_2027q1_capex"]},"source_url":null,"source_date":null},{"id":"base_2027q1_cash_after_investing","case":"base","kind":"derived","unit":"USD_millions","basis":"Also deduct intangible assets.","label":"Cash after all investing assets","value":97.03,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_fcf","base_2027q1_intangible"]},"source_url":null,"source_date":null},{"id":"base_2027q1_purchase_timing","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"Acquisition paid in this quarter","value":0.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_purchase_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"July 1 cash payment once; excludes shares issued and previously received convertible proceeds.","label":"TPD acquisition cash","value":0.0,"period":"2027Q1","formula":{"op":"multiply","refs":["acquisition_cash","base_2027q1_purchase_timing"]},"source_url":null,"source_date":null},{"id":"base_2027q1_award_withholding","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Employee award withholding cash","value":35.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_earnout_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Aura earnout cash allowance","value":8.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_capital_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"No repeat capped-call payment or debt proceeds; forecast earnout timing is an assumption.","label":"Selected capital cash uses","value":43.0,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_purchase_cash","base_2027q1_award_withholding","base_2027q1_earnout_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q1_cash_after_capital","case":"base","kind":"derived","unit":"USD_millions","basis":"Before debt proceeds/repayment, other financing and acquired cash; not a forecast ending cash balance.","label":"Cash after selected capital uses","value":54.03,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_cash_after_investing","base_2027q1_capital_uses"]},"source_url":null,"source_date":null},{"id":"base_2027q2_legacy","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk timing-demand path; Q1 consumer seasonality is offset only partly by data-center growth.","label":"Legacy SiTime revenue","value":235.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_tpd","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk growth path subject to supply and transition services; not a newly issued annual company guide.","label":"Acquired TPD revenue","value":130.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Only legacy plus acquired-business sales; no separate acquisition headline added.","label":"Combined revenue","value":365.0,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_legacy","base_2027q2_tpd"]},"source_url":null,"source_date":null},{"id":"base_2027q2_legacy_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"Legacy non-GAAP gross margin","value":0.6807073170731708,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_legacy_gp","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk mix and pricing sensitivity.","label":"Legacy non-GAAP gross profit","value":159.96621951219512,"period":"2027Q2","formula":{"op":"multiply","refs":["base_2027q2_legacy","base_2027q2_legacy_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q2_tpd_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"TPD non-GAAP gross margin","value":0.7,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_tpd_gp","case":"base","kind":"derived","unit":"USD_millions","basis":"Around 70% acquired-business margin at announcement; future realization remains uncertain.","label":"TPD non-GAAP gross profit","value":91.0,"period":"2027Q2","formula":{"op":"multiply","refs":["base_2027q2_tpd","base_2027q2_tpd_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q2_non_gaap_gp","case":"base","kind":"derived","unit":"USD_millions","basis":"Business gross profits; Q3 base calibrates to 68% combined midpoint.","label":"Non-GAAP gross profit","value":250.96621951219512,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_legacy_gp","base_2027q2_tpd_gp"]},"source_url":null,"source_date":null},{"id":"base_2027q2_non_gaap_opex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Non-GAAP operating expense","value":91.5,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_non_gaap_op","case":"base","kind":"derived","unit":"USD_millions","basis":"R&D and selling/integration support continue to rise; no fixed expense assumption.","label":"Non-GAAP operating income","value":159.46621951219512,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_non_gaap_gp","base_2027q2_non_gaap_opex"]},"source_url":null,"source_date":null},{"id":"base_2027q2_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Ordinary stock compensation","value":42.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_old_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Existing acquired amortization","value":5.744,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_new_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk sensitivity only. Initial purchase allocation was not available in the August filing.","label":"Provisional TPD amortization","value":25.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_inventory_stepup","case":"base","kind":"assumption","unit":"USD_millions","basis":"Noncash purchase-accounting sensitivity, not a reported acquired inventory valuation.","label":"Provisional inventory step-up expense","value":0.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_integration_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Cash acquisition and integration expense","value":3.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_gaap_adjustments","case":"base","kind":"derived","unit":"USD_millions","basis":"Cash integration remains a cash cost; other listed adjustments are noncash.","label":"GAAP expense adjustments","value":75.744,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_sbc","base_2027q2_old_amort","base_2027q2_new_amort","base_2027q2_inventory_stepup","base_2027q2_integration_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q2_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"No assertion that company purchase accounting will equal these provisional allowances.","label":"Provisional GAAP operating income","value":83.72221951219512,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_non_gaap_op","base_2027q2_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2027q2_cogs_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"COGS portion of SBC","value":1.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_cogs_adjustments","case":"base","kind":"derived","unit":"USD_millions","basis":"Assume all acquired amortization in COGS for sensitivity; classification may differ after allocation.","label":"Provisional COGS adjustments","value":31.744,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_old_amort","base_2027q2_new_amort","base_2027q2_inventory_stepup","base_2027q2_cogs_sbc"]},"source_url":null,"source_date":null},{"id":"base_2027q2_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Does not subtract these costs again from GAAP operating income.","label":"Provisional GAAP gross profit","value":219.22221951219512,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_non_gaap_gp","base_2027q2_cogs_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2027q2_core_depreciation","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Other depreciation/amortization","value":8.4,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_total_da","case":"base","kind":"derived","unit":"USD_millions","basis":"Includes both acquired amortization amounts already in GAAP operating expense.","label":"Total depreciation and amortization","value":39.144,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_old_amort","base_2027q2_new_amort","base_2027q2_core_depreciation"]},"source_url":null,"source_date":null},{"id":"base_2027q2_interest_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Interest cash income","value":5.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_cash_before_wc","case":"base","kind":"derived","unit":"USD_millions","basis":"Noncash purchase effects reverse once; Q2 pre-acquisition interest is not perpetuated.","label":"Cash before tax and working capital","value":169.86621951219513,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_operating_income","base_2027q2_sbc","base_2027q2_total_da","base_2027q2_inventory_stepup","base_2027q2_interest_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q2_cash_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Cash taxes","value":6.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_working_capital_use","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Net working capital use","value":25.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Inventory and receivables investment net of supplier funding; excludes purchase-date acquired balances.","label":"Taxes and net working capital use","value":31.0,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_cash_tax","base_2027q2_working_capital_use"]},"source_url":null,"source_date":null},{"id":"base_2027q2_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Cash integration expense remains included; acquisition price is investing cash.","label":"Operating cash flow","value":138.86621951219513,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_cash_before_wc","base_2027q2_cash_uses"]},"source_url":null,"source_date":null},{"id":"base_2027q2_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"PP&E cash purchases","value":21.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_intangible","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Intangible investing cash","value":0.5,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"PP&E-only measure, comparable with company quarterly commentary.","label":"CFO less PP&E","value":117.86621951219513,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_cfo","base_2027q2_capex"]},"source_url":null,"source_date":null},{"id":"base_2027q2_cash_after_investing","case":"base","kind":"derived","unit":"USD_millions","basis":"Also deduct intangible assets.","label":"Cash after all investing assets","value":117.36621951219513,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_fcf","base_2027q2_intangible"]},"source_url":null,"source_date":null},{"id":"base_2027q2_purchase_timing","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"Acquisition paid in this quarter","value":0.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_purchase_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"July 1 cash payment once; excludes shares issued and previously received convertible proceeds.","label":"TPD acquisition cash","value":0.0,"period":"2027Q2","formula":{"op":"multiply","refs":["acquisition_cash","base_2027q2_purchase_timing"]},"source_url":null,"source_date":null},{"id":"base_2027q2_award_withholding","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Employee award withholding cash","value":35.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_earnout_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Aura earnout cash allowance","value":8.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_capital_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"No repeat capped-call payment or debt proceeds; forecast earnout timing is an assumption.","label":"Selected capital cash uses","value":43.0,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_purchase_cash","base_2027q2_award_withholding","base_2027q2_earnout_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q2_cash_after_capital","case":"base","kind":"derived","unit":"USD_millions","basis":"Before debt proceeds/repayment, other financing and acquired cash; not a forecast ending cash balance.","label":"Cash after selected capital uses","value":74.36621951219513,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_cash_after_investing","base_2027q2_capital_uses"]},"source_url":null,"source_date":null},{"id":"base_2027q3_legacy","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk timing-demand path; Q1 consumer seasonality is offset only partly by data-center growth.","label":"Legacy SiTime revenue","value":280.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_tpd","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk growth path subject to supply and transition services; not a newly issued annual company guide.","label":"Acquired TPD revenue","value":150.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Only legacy plus acquired-business sales; no separate acquisition headline added.","label":"Combined revenue","value":430.0,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_legacy","base_2027q3_tpd"]},"source_url":null,"source_date":null},{"id":"base_2027q3_legacy_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"Legacy non-GAAP gross margin","value":0.6837073170731708,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_legacy_gp","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk mix and pricing sensitivity.","label":"Legacy non-GAAP gross profit","value":191.43804878048783,"period":"2027Q3","formula":{"op":"multiply","refs":["base_2027q3_legacy","base_2027q3_legacy_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q3_tpd_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"TPD non-GAAP gross margin","value":0.7,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_tpd_gp","case":"base","kind":"derived","unit":"USD_millions","basis":"Around 70% acquired-business margin at announcement; future realization remains uncertain.","label":"TPD non-GAAP gross profit","value":105.0,"period":"2027Q3","formula":{"op":"multiply","refs":["base_2027q3_tpd","base_2027q3_tpd_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q3_non_gaap_gp","case":"base","kind":"derived","unit":"USD_millions","basis":"Business gross profits; Q3 base calibrates to 68% combined midpoint.","label":"Non-GAAP gross profit","value":296.43804878048786,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_legacy_gp","base_2027q3_tpd_gp"]},"source_url":null,"source_date":null},{"id":"base_2027q3_non_gaap_opex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Non-GAAP operating expense","value":94.5,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_non_gaap_op","case":"base","kind":"derived","unit":"USD_millions","basis":"R&D and selling/integration support continue to rise; no fixed expense assumption.","label":"Non-GAAP operating income","value":201.93804878048786,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_non_gaap_gp","base_2027q3_non_gaap_opex"]},"source_url":null,"source_date":null},{"id":"base_2027q3_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Ordinary stock compensation","value":44.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_old_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Existing acquired amortization","value":5.744,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_new_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk sensitivity only. Initial purchase allocation was not available in the August filing.","label":"Provisional TPD amortization","value":25.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_inventory_stepup","case":"base","kind":"assumption","unit":"USD_millions","basis":"Noncash purchase-accounting sensitivity, not a reported acquired inventory valuation.","label":"Provisional inventory step-up expense","value":0.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_integration_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Cash acquisition and integration expense","value":3.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_gaap_adjustments","case":"base","kind":"derived","unit":"USD_millions","basis":"Cash integration remains a cash cost; other listed adjustments are noncash.","label":"GAAP expense adjustments","value":77.744,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_sbc","base_2027q3_old_amort","base_2027q3_new_amort","base_2027q3_inventory_stepup","base_2027q3_integration_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q3_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"No assertion that company purchase accounting will equal these provisional allowances.","label":"Provisional GAAP operating income","value":124.19404878048786,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_non_gaap_op","base_2027q3_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2027q3_cogs_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"COGS portion of SBC","value":1.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_cogs_adjustments","case":"base","kind":"derived","unit":"USD_millions","basis":"Assume all acquired amortization in COGS for sensitivity; classification may differ after allocation.","label":"Provisional COGS adjustments","value":31.744,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_old_amort","base_2027q3_new_amort","base_2027q3_inventory_stepup","base_2027q3_cogs_sbc"]},"source_url":null,"source_date":null},{"id":"base_2027q3_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Does not subtract these costs again from GAAP operating income.","label":"Provisional GAAP gross profit","value":264.69404878048783,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_non_gaap_gp","base_2027q3_cogs_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2027q3_core_depreciation","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Other depreciation/amortization","value":8.7,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_total_da","case":"base","kind":"derived","unit":"USD_millions","basis":"Includes both acquired amortization amounts already in GAAP operating expense.","label":"Total depreciation and amortization","value":39.444,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_old_amort","base_2027q3_new_amort","base_2027q3_core_depreciation"]},"source_url":null,"source_date":null},{"id":"base_2027q3_interest_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Interest cash income","value":5.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_cash_before_wc","case":"base","kind":"derived","unit":"USD_millions","basis":"Noncash purchase effects reverse once; Q2 pre-acquisition interest is not perpetuated.","label":"Cash before tax and working capital","value":212.63804878048785,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_operating_income","base_2027q3_sbc","base_2027q3_total_da","base_2027q3_inventory_stepup","base_2027q3_interest_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q3_cash_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Cash taxes","value":7.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_working_capital_use","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Net working capital use","value":35.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Inventory and receivables investment net of supplier funding; excludes purchase-date acquired balances.","label":"Taxes and net working capital use","value":42.0,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_cash_tax","base_2027q3_working_capital_use"]},"source_url":null,"source_date":null},{"id":"base_2027q3_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Cash integration expense remains included; acquisition price is investing cash.","label":"Operating cash flow","value":170.63804878048785,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_cash_before_wc","base_2027q3_cash_uses"]},"source_url":null,"source_date":null},{"id":"base_2027q3_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"PP&E cash purchases","value":22.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_intangible","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Intangible investing cash","value":0.5,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"PP&E-only measure, comparable with company quarterly commentary.","label":"CFO less PP&E","value":148.63804878048785,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_cfo","base_2027q3_capex"]},"source_url":null,"source_date":null},{"id":"base_2027q3_cash_after_investing","case":"base","kind":"derived","unit":"USD_millions","basis":"Also deduct intangible assets.","label":"Cash after all investing assets","value":148.13804878048785,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_fcf","base_2027q3_intangible"]},"source_url":null,"source_date":null},{"id":"base_2027q3_purchase_timing","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"Acquisition paid in this quarter","value":0.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_purchase_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"July 1 cash payment once; excludes shares issued and previously received convertible proceeds.","label":"TPD acquisition cash","value":0.0,"period":"2027Q3","formula":{"op":"multiply","refs":["acquisition_cash","base_2027q3_purchase_timing"]},"source_url":null,"source_date":null},{"id":"base_2027q3_award_withholding","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Employee award withholding cash","value":35.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_earnout_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Aura earnout cash allowance","value":8.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_capital_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"No repeat capped-call payment or debt proceeds; forecast earnout timing is an assumption.","label":"Selected capital cash uses","value":43.0,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_purchase_cash","base_2027q3_award_withholding","base_2027q3_earnout_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q3_cash_after_capital","case":"base","kind":"derived","unit":"USD_millions","basis":"Before debt proceeds/repayment, other financing and acquired cash; not a forecast ending cash balance.","label":"Cash after selected capital uses","value":105.13804878048785,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_cash_after_investing","base_2027q3_capital_uses"]},"source_url":null,"source_date":null},{"id":"base_2027q4_legacy","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk timing-demand path; Q1 consumer seasonality is offset only partly by data-center growth.","label":"Legacy SiTime revenue","value":310.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_tpd","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk growth path subject to supply and transition services; not a newly issued annual company guide.","label":"Acquired TPD revenue","value":170.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Only legacy plus acquired-business sales; no separate acquisition headline added.","label":"Combined revenue","value":480.0,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_legacy","base_2027q4_tpd"]},"source_url":null,"source_date":null},{"id":"base_2027q4_legacy_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"Legacy non-GAAP gross margin","value":0.6867073170731708,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_legacy_gp","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk mix and pricing sensitivity.","label":"Legacy non-GAAP gross profit","value":212.87926829268295,"period":"2027Q4","formula":{"op":"multiply","refs":["base_2027q4_legacy","base_2027q4_legacy_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q4_tpd_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"TPD non-GAAP gross margin","value":0.7,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_tpd_gp","case":"base","kind":"derived","unit":"USD_millions","basis":"Around 70% acquired-business margin at announcement; future realization remains uncertain.","label":"TPD non-GAAP gross profit","value":118.99999999999999,"period":"2027Q4","formula":{"op":"multiply","refs":["base_2027q4_tpd","base_2027q4_tpd_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q4_non_gaap_gp","case":"base","kind":"derived","unit":"USD_millions","basis":"Business gross profits; Q3 base calibrates to 68% combined midpoint.","label":"Non-GAAP gross profit","value":331.8792682926829,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_legacy_gp","base_2027q4_tpd_gp"]},"source_url":null,"source_date":null},{"id":"base_2027q4_non_gaap_opex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Non-GAAP operating expense","value":97.5,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_non_gaap_op","case":"base","kind":"derived","unit":"USD_millions","basis":"R&D and selling/integration support continue to rise; no fixed expense assumption.","label":"Non-GAAP operating income","value":234.37926829268292,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_non_gaap_gp","base_2027q4_non_gaap_opex"]},"source_url":null,"source_date":null},{"id":"base_2027q4_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Ordinary stock compensation","value":46.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_old_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Existing acquired amortization","value":5.744,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_new_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk sensitivity only. Initial purchase allocation was not available in the August filing.","label":"Provisional TPD amortization","value":25.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_inventory_stepup","case":"base","kind":"assumption","unit":"USD_millions","basis":"Noncash purchase-accounting sensitivity, not a reported acquired inventory valuation.","label":"Provisional inventory step-up expense","value":0.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_integration_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Cash acquisition and integration expense","value":3.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_gaap_adjustments","case":"base","kind":"derived","unit":"USD_millions","basis":"Cash integration remains a cash cost; other listed adjustments are noncash.","label":"GAAP expense adjustments","value":79.744,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_sbc","base_2027q4_old_amort","base_2027q4_new_amort","base_2027q4_inventory_stepup","base_2027q4_integration_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q4_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"No assertion that company purchase accounting will equal these provisional allowances.","label":"Provisional GAAP operating income","value":154.63526829268292,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_non_gaap_op","base_2027q4_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2027q4_cogs_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"COGS portion of SBC","value":1.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_cogs_adjustments","case":"base","kind":"derived","unit":"USD_millions","basis":"Assume all acquired amortization in COGS for sensitivity; classification may differ after allocation.","label":"Provisional COGS adjustments","value":31.744,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_old_amort","base_2027q4_new_amort","base_2027q4_inventory_stepup","base_2027q4_cogs_sbc"]},"source_url":null,"source_date":null},{"id":"base_2027q4_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Does not subtract these costs again from GAAP operating income.","label":"Provisional GAAP gross profit","value":300.1352682926829,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_non_gaap_gp","base_2027q4_cogs_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2027q4_core_depreciation","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Other depreciation/amortization","value":9.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_total_da","case":"base","kind":"derived","unit":"USD_millions","basis":"Includes both acquired amortization amounts already in GAAP operating expense.","label":"Total depreciation and amortization","value":39.744,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_old_amort","base_2027q4_new_amort","base_2027q4_core_depreciation"]},"source_url":null,"source_date":null},{"id":"base_2027q4_interest_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Interest cash income","value":5.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_cash_before_wc","case":"base","kind":"derived","unit":"USD_millions","basis":"Noncash purchase effects reverse once; Q2 pre-acquisition interest is not perpetuated.","label":"Cash before tax and working capital","value":245.37926829268292,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_operating_income","base_2027q4_sbc","base_2027q4_total_da","base_2027q4_inventory_stepup","base_2027q4_interest_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q4_cash_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Cash taxes","value":8.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_working_capital_use","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Net working capital use","value":35.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Inventory and receivables investment net of supplier funding; excludes purchase-date acquired balances.","label":"Taxes and net working capital use","value":43.0,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_cash_tax","base_2027q4_working_capital_use"]},"source_url":null,"source_date":null},{"id":"base_2027q4_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Cash integration expense remains included; acquisition price is investing cash.","label":"Operating cash flow","value":202.37926829268292,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_cash_before_wc","base_2027q4_cash_uses"]},"source_url":null,"source_date":null},{"id":"base_2027q4_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"PP&E cash purchases","value":23.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_intangible","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Intangible investing cash","value":0.5,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"PP&E-only measure, comparable with company quarterly commentary.","label":"CFO less PP&E","value":179.37926829268292,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_cfo","base_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"base_2027q4_cash_after_investing","case":"base","kind":"derived","unit":"USD_millions","basis":"Also deduct intangible assets.","label":"Cash after all investing assets","value":178.87926829268292,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_fcf","base_2027q4_intangible"]},"source_url":null,"source_date":null},{"id":"base_2027q4_purchase_timing","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"Acquisition paid in this quarter","value":0.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_purchase_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"July 1 cash payment once; excludes shares issued and previously received convertible proceeds.","label":"TPD acquisition cash","value":0.0,"period":"2027Q4","formula":{"op":"multiply","refs":["acquisition_cash","base_2027q4_purchase_timing"]},"source_url":null,"source_date":null},{"id":"base_2027q4_award_withholding","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Employee award withholding cash","value":35.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_earnout_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Aura earnout cash allowance","value":8.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_capital_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"No repeat capped-call payment or debt proceeds; forecast earnout timing is an assumption.","label":"Selected capital cash uses","value":43.0,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_purchase_cash","base_2027q4_award_withholding","base_2027q4_earnout_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q4_cash_after_capital","case":"base","kind":"derived","unit":"USD_millions","basis":"Before debt proceeds/repayment, other financing and acquired cash; not a forecast ending cash balance.","label":"Cash after selected capital uses","value":135.87926829268292,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_cash_after_investing","base_2027q4_capital_uses"]},"source_url":null,"source_date":null},{"id":"base_fy2026_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Combined revenue ($M)","value":870.999,"period":"FY2026","formula":{"op":"sum","refs":["h1_revenue","base_2026q3_revenue","base_2026q4_revenue"]},"source_url":null,"source_date":null},{"id":"base_fy2026_legacy","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Legacy SiTime revenue ($M)","value":695.999,"period":"FY2026","formula":{"op":"sum","refs":["h1_legacy","base_2026q3_legacy","base_2026q4_legacy"]},"source_url":null,"source_date":null},{"id":"base_fy2026_tpd","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Acquired TPD revenue ($M)","value":175.0,"period":"FY2026","formula":{"op":"sum","refs":["h1_tpd","base_2026q3_tpd","base_2026q4_tpd"]},"source_url":null,"source_date":null},{"id":"base_fy2026_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Provisional GAAP gross profit ($M)","value":486.2446097560976,"period":"FY2026","formula":{"op":"sum","refs":["h1_gross_profit","base_2026q3_gross_profit","base_2026q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"base_fy2026_non_gaap_op","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Non-GAAP operating income ($M)","value":325.9226097560976,"period":"FY2026","formula":{"op":"sum","refs":["h1_non_gaap_op","base_2026q3_non_gaap_op","base_2026q4_non_gaap_op"]},"source_url":null,"source_date":null},{"id":"base_fy2026_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Provisional GAAP operating income ($M)","value":60.024609756097576,"period":"FY2026","formula":{"op":"sum","refs":["h1_operating_income","base_2026q3_operating_income","base_2026q4_operating_income"]},"source_url":null,"source_date":null},{"id":"base_fy2026_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow ($M)","value":246.8936097560976,"period":"FY2026","formula":{"op":"sum","refs":["h1_cfo","base_2026q3_cfo","base_2026q4_cfo"]},"source_url":null,"source_date":null},{"id":"base_fy2026_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"PP&E cash purchases ($M)","value":62.765,"period":"FY2026","formula":{"op":"sum","refs":["h1_capex","base_2026q3_capex","base_2026q4_capex"]},"source_url":null,"source_date":null},{"id":"base_fy2026_intangible","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Intangible investing cash ($M)","value":1.6520000000000001,"period":"FY2026","formula":{"op":"sum","refs":["h1_intangible","base_2026q3_intangible","base_2026q4_intangible"]},"source_url":null,"source_date":null},{"id":"base_fy2026_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less PP&E ($M)","value":184.1286097560976,"period":"FY2026","formula":{"op":"sum","refs":["h1_fcf","base_2026q3_fcf","base_2026q4_fcf"]},"source_url":null,"source_date":null},{"id":"base_fy2026_cash_after_investing","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after PP&E and intangibles ($M)","value":182.4766097560976,"period":"FY2026","formula":{"op":"sum","refs":["h1_cash_after_investing","base_2026q3_cash_after_investing","base_2026q4_cash_after_investing"]},"source_url":null,"source_date":null},{"id":"base_fy2026_cash_after_capital","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after acquisitions and capital uses ($M)","value":-1619.9583902439024,"period":"FY2026","formula":{"op":"sum","refs":["h1_cash_after_capital","base_2026q3_cash_after_capital","base_2026q4_cash_after_capital"]},"source_url":null,"source_date":null},{"id":"base_fy2027_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Combined revenue ($M)","value":1590.0,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_revenue","base_2027q2_revenue","base_2027q3_revenue","base_2027q4_revenue"]},"source_url":null,"source_date":null},{"id":"base_fy2027_legacy","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Legacy SiTime revenue ($M)","value":1030.0,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_legacy","base_2027q2_legacy","base_2027q3_legacy","base_2027q4_legacy"]},"source_url":null,"source_date":null},{"id":"base_fy2027_tpd","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Acquired TPD revenue ($M)","value":560.0,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_tpd","base_2027q2_tpd","base_2027q3_tpd","base_2027q4_tpd"]},"source_url":null,"source_date":null},{"id":"base_fy2027_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Provisional GAAP gross profit ($M)","value":963.2375365853659,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_gross_profit","base_2027q2_gross_profit","base_2027q3_gross_profit","base_2027q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"base_fy2027_non_gaap_op","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Non-GAAP operating income ($M)","value":723.2135365853659,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_non_gaap_op","base_2027q2_non_gaap_op","base_2027q3_non_gaap_op","base_2027q4_non_gaap_op"]},"source_url":null,"source_date":null},{"id":"base_fy2027_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Provisional GAAP operating income ($M)","value":411.2375365853659,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_operating_income","base_2027q2_operating_income","base_2027q3_operating_income","base_2027q4_operating_income"]},"source_url":null,"source_date":null},{"id":"base_fy2027_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow ($M)","value":629.4135365853658,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_cfo","base_2027q2_cfo","base_2027q3_cfo","base_2027q4_cfo"]},"source_url":null,"source_date":null},{"id":"base_fy2027_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"PP&E cash purchases ($M)","value":86.0,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_capex","base_2027q2_capex","base_2027q3_capex","base_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"base_fy2027_intangible","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Intangible investing cash ($M)","value":2.0,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_intangible","base_2027q2_intangible","base_2027q3_intangible","base_2027q4_intangible"]},"source_url":null,"source_date":null},{"id":"base_fy2027_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less PP&E ($M)","value":543.4135365853659,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_fcf","base_2027q2_fcf","base_2027q3_fcf","base_2027q4_fcf"]},"source_url":null,"source_date":null},{"id":"base_fy2027_cash_after_investing","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after PP&E and intangibles ($M)","value":541.4135365853659,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_cash_after_investing","base_2027q2_cash_after_investing","base_2027q3_cash_after_investing","base_2027q4_cash_after_investing"]},"source_url":null,"source_date":null},{"id":"base_fy2027_cash_after_capital","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after acquisitions and capital uses ($M)","value":369.41353658536593,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_cash_after_capital","base_2027q2_cash_after_capital","base_2027q3_cash_after_capital","base_2027q4_cash_after_capital"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_legacy_factor","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"Legacy delivery / guidance midpoint","value":1.048780487804878,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_legacy","case":"upside","kind":"derived","unit":"USD_millions","basis":"Q3 legacy guidance sensitivity.","label":"Legacy SiTime revenue","value":215.0,"period":"2026Q3","formula":{"op":"multiply","refs":["q3_legacy_guide","upside_2026q3_legacy_factor"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_tpd_factor","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"TPD delivery / guidance reference","value":1.0588235294117647,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_tpd","case":"upside","kind":"derived","unit":"USD_millions","basis":"TPD is inside, not incremental to, consolidated guidance.","label":"Acquired TPD revenue","value":90.0,"period":"2026Q3","formula":{"op":"multiply","refs":["q3_tpd_guide","upside_2026q3_tpd_factor"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Only legacy plus acquired-business sales; no separate acquisition headline added.","label":"Combined revenue","value":305.0,"period":"2026Q3","formula":{"op":"sum","refs":["upside_2026q3_legacy","upside_2026q3_tpd"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_legacy_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"Legacy non-GAAP gross margin","value":0.7,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_legacy_gp","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk mix and pricing sensitivity.","label":"Legacy non-GAAP gross profit","value":150.5,"period":"2026Q3","formula":{"op":"multiply","refs":["upside_2026q3_legacy","upside_2026q3_legacy_margin"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_tpd_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"TPD non-GAAP gross margin","value":0.73,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_tpd_gp","case":"upside","kind":"derived","unit":"USD_millions","basis":"Around 70% acquired-business margin at announcement; future realization remains uncertain.","label":"TPD non-GAAP gross profit","value":65.7,"period":"2026Q3","formula":{"op":"multiply","refs":["upside_2026q3_tpd","upside_2026q3_tpd_margin"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_non_gaap_gp","case":"upside","kind":"derived","unit":"USD_millions","basis":"Business gross profits; Q3 base calibrates to 68% combined midpoint.","label":"Non-GAAP gross profit","value":216.2,"period":"2026Q3","formula":{"op":"sum","refs":["upside_2026q3_legacy_gp","upside_2026q3_tpd_gp"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_non_gaap_opex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Non-GAAP operating expense","value":82.5,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_non_gaap_op","case":"upside","kind":"derived","unit":"USD_millions","basis":"R&D and selling/integration support continue to rise; no fixed expense assumption.","label":"Non-GAAP operating income","value":133.7,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_non_gaap_gp","upside_2026q3_non_gaap_opex"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Ordinary stock compensation","value":36.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_old_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Existing acquired amortization","value":5.744,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_new_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk sensitivity only. Initial purchase allocation was not available in the August filing.","label":"Provisional TPD amortization","value":18.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_inventory_stepup","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Noncash purchase-accounting sensitivity, not a reported acquired inventory valuation.","label":"Provisional inventory step-up expense","value":10.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_integration_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Cash acquisition and integration expense","value":8.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_gaap_adjustments","case":"upside","kind":"derived","unit":"USD_millions","basis":"Cash integration remains a cash cost; other listed adjustments are noncash.","label":"GAAP expense adjustments","value":77.744,"period":"2026Q3","formula":{"op":"sum","refs":["upside_2026q3_sbc","upside_2026q3_old_amort","upside_2026q3_new_amort","upside_2026q3_inventory_stepup","upside_2026q3_integration_cash"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"No assertion that company purchase accounting will equal these provisional allowances.","label":"Provisional GAAP operating income","value":55.95599999999999,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_non_gaap_op","upside_2026q3_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_cogs_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"COGS portion of SBC","value":1.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_cogs_adjustments","case":"upside","kind":"derived","unit":"USD_millions","basis":"Assume all acquired amortization in COGS for sensitivity; classification may differ after allocation.","label":"Provisional COGS adjustments","value":34.744,"period":"2026Q3","formula":{"op":"sum","refs":["upside_2026q3_old_amort","upside_2026q3_new_amort","upside_2026q3_inventory_stepup","upside_2026q3_cogs_sbc"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Does not subtract these costs again from GAAP operating income.","label":"Provisional GAAP gross profit","value":181.456,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_non_gaap_gp","upside_2026q3_cogs_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_core_depreciation","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Other depreciation/amortization","value":7.5,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_total_da","case":"upside","kind":"derived","unit":"USD_millions","basis":"Includes both acquired amortization amounts already in GAAP operating expense.","label":"Total depreciation and amortization","value":31.244,"period":"2026Q3","formula":{"op":"sum","refs":["upside_2026q3_old_amort","upside_2026q3_new_amort","upside_2026q3_core_depreciation"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_interest_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Interest cash income","value":4.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_cash_before_wc","case":"upside","kind":"derived","unit":"USD_millions","basis":"Noncash purchase effects reverse once; Q2 pre-acquisition interest is not perpetuated.","label":"Cash before tax and working capital","value":137.2,"period":"2026Q3","formula":{"op":"sum","refs":["upside_2026q3_operating_income","upside_2026q3_sbc","upside_2026q3_total_da","upside_2026q3_inventory_stepup","upside_2026q3_interest_cash"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_cash_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Cash taxes","value":3.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_working_capital_use","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Net working capital use","value":25.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_cash_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Inventory and receivables investment net of supplier funding; excludes purchase-date acquired balances.","label":"Taxes and net working capital use","value":28.0,"period":"2026Q3","formula":{"op":"sum","refs":["upside_2026q3_cash_tax","upside_2026q3_working_capital_use"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Cash integration expense remains included; acquisition price is investing cash.","label":"Operating cash flow","value":109.19999999999999,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_cash_before_wc","upside_2026q3_cash_uses"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"PP&E cash purchases","value":20.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_intangible","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Intangible investing cash","value":0.5,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"PP&E-only measure, comparable with company quarterly commentary.","label":"CFO less PP&E","value":89.19999999999999,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_cfo","upside_2026q3_capex"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_cash_after_investing","case":"upside","kind":"derived","unit":"USD_millions","basis":"Also deduct intangible assets.","label":"Cash after all investing assets","value":88.69999999999999,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_fcf","upside_2026q3_intangible"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_purchase_timing","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"Acquisition paid in this quarter","value":1.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_purchase_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"July 1 cash payment once; excludes shares issued and previously received convertible proceeds.","label":"TPD acquisition cash","value":1500.0,"period":"2026Q3","formula":{"op":"multiply","refs":["acquisition_cash","upside_2026q3_purchase_timing"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_award_withholding","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Employee award withholding cash","value":40.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_earnout_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Aura earnout cash allowance","value":10.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_capital_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"No repeat capped-call payment or debt proceeds; forecast earnout timing is an assumption.","label":"Selected capital cash uses","value":1550.0,"period":"2026Q3","formula":{"op":"sum","refs":["upside_2026q3_purchase_cash","upside_2026q3_award_withholding","upside_2026q3_earnout_cash"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_cash_after_capital","case":"upside","kind":"derived","unit":"USD_millions","basis":"Before debt proceeds/repayment, other financing and acquired cash; not a forecast ending cash balance.","label":"Cash after selected capital uses","value":-1461.3,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_cash_after_investing","upside_2026q3_capital_uses"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_legacy","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk timing-demand path; Q1 consumer seasonality is offset only partly by data-center growth.","label":"Legacy SiTime revenue","value":240.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_tpd","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk growth path subject to supply and transition services; not a newly issued annual company guide.","label":"Acquired TPD revenue","value":105.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Only legacy plus acquired-business sales; no separate acquisition headline added.","label":"Combined revenue","value":345.0,"period":"2026Q4","formula":{"op":"sum","refs":["upside_2026q4_legacy","upside_2026q4_tpd"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_legacy_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"Legacy non-GAAP gross margin","value":0.703,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_legacy_gp","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk mix and pricing sensitivity.","label":"Legacy non-GAAP gross profit","value":168.72,"period":"2026Q4","formula":{"op":"multiply","refs":["upside_2026q4_legacy","upside_2026q4_legacy_margin"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_tpd_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"TPD non-GAAP gross margin","value":0.73,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_tpd_gp","case":"upside","kind":"derived","unit":"USD_millions","basis":"Around 70% acquired-business margin at announcement; future realization remains uncertain.","label":"TPD non-GAAP gross profit","value":76.64999999999999,"period":"2026Q4","formula":{"op":"multiply","refs":["upside_2026q4_tpd","upside_2026q4_tpd_margin"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_non_gaap_gp","case":"upside","kind":"derived","unit":"USD_millions","basis":"Business gross profits; Q3 base calibrates to 68% combined midpoint.","label":"Non-GAAP gross profit","value":245.37,"period":"2026Q4","formula":{"op":"sum","refs":["upside_2026q4_legacy_gp","upside_2026q4_tpd_gp"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_non_gaap_opex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Non-GAAP operating expense","value":85.5,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_non_gaap_op","case":"upside","kind":"derived","unit":"USD_millions","basis":"R&D and selling/integration support continue to rise; no fixed expense assumption.","label":"Non-GAAP operating income","value":159.87,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_non_gaap_gp","upside_2026q4_non_gaap_opex"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Ordinary stock compensation","value":38.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_old_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Existing acquired amortization","value":5.744,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_new_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk sensitivity only. Initial purchase allocation was not available in the August filing.","label":"Provisional TPD amortization","value":18.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_inventory_stepup","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Noncash purchase-accounting sensitivity, not a reported acquired inventory valuation.","label":"Provisional inventory step-up expense","value":5.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_integration_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Cash acquisition and integration expense","value":8.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_gaap_adjustments","case":"upside","kind":"derived","unit":"USD_millions","basis":"Cash integration remains a cash cost; other listed adjustments are noncash.","label":"GAAP expense adjustments","value":74.744,"period":"2026Q4","formula":{"op":"sum","refs":["upside_2026q4_sbc","upside_2026q4_old_amort","upside_2026q4_new_amort","upside_2026q4_inventory_stepup","upside_2026q4_integration_cash"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"No assertion that company purchase accounting will equal these provisional allowances.","label":"Provisional GAAP operating income","value":85.126,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_non_gaap_op","upside_2026q4_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_cogs_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"COGS portion of SBC","value":1.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_cogs_adjustments","case":"upside","kind":"derived","unit":"USD_millions","basis":"Assume all acquired amortization in COGS for sensitivity; classification may differ after allocation.","label":"Provisional COGS adjustments","value":29.744,"period":"2026Q4","formula":{"op":"sum","refs":["upside_2026q4_old_amort","upside_2026q4_new_amort","upside_2026q4_inventory_stepup","upside_2026q4_cogs_sbc"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Does not subtract these costs again from GAAP operating income.","label":"Provisional GAAP gross profit","value":215.626,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_non_gaap_gp","upside_2026q4_cogs_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_core_depreciation","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Other depreciation/amortization","value":7.8,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_total_da","case":"upside","kind":"derived","unit":"USD_millions","basis":"Includes both acquired amortization amounts already in GAAP operating expense.","label":"Total depreciation and amortization","value":31.544,"period":"2026Q4","formula":{"op":"sum","refs":["upside_2026q4_old_amort","upside_2026q4_new_amort","upside_2026q4_core_depreciation"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_interest_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Interest cash income","value":4.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_cash_before_wc","case":"upside","kind":"derived","unit":"USD_millions","basis":"Noncash purchase effects reverse once; Q2 pre-acquisition interest is not perpetuated.","label":"Cash before tax and working capital","value":163.67000000000002,"period":"2026Q4","formula":{"op":"sum","refs":["upside_2026q4_operating_income","upside_2026q4_sbc","upside_2026q4_total_da","upside_2026q4_inventory_stepup","upside_2026q4_interest_cash"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_cash_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Cash taxes","value":4.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_working_capital_use","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Net working capital use","value":20.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_cash_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Inventory and receivables investment net of supplier funding; excludes purchase-date acquired balances.","label":"Taxes and net working capital use","value":24.0,"period":"2026Q4","formula":{"op":"sum","refs":["upside_2026q4_cash_tax","upside_2026q4_working_capital_use"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Cash integration expense remains included; acquisition price is investing cash.","label":"Operating cash flow","value":139.67000000000002,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_cash_before_wc","upside_2026q4_cash_uses"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"PP&E cash purchases","value":21.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_intangible","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Intangible investing cash","value":0.5,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"PP&E-only measure, comparable with company quarterly commentary.","label":"CFO less PP&E","value":118.67000000000002,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_cfo","upside_2026q4_capex"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_cash_after_investing","case":"upside","kind":"derived","unit":"USD_millions","basis":"Also deduct intangible assets.","label":"Cash after all investing assets","value":118.17000000000002,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_fcf","upside_2026q4_intangible"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_purchase_timing","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"Acquisition paid in this quarter","value":0.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_purchase_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"July 1 cash payment once; excludes shares issued and previously received convertible proceeds.","label":"TPD acquisition cash","value":0.0,"period":"2026Q4","formula":{"op":"multiply","refs":["acquisition_cash","upside_2026q4_purchase_timing"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_award_withholding","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Employee award withholding cash","value":40.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_earnout_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Aura earnout cash allowance","value":10.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_capital_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"No repeat capped-call payment or debt proceeds; forecast earnout timing is an assumption.","label":"Selected capital cash uses","value":50.0,"period":"2026Q4","formula":{"op":"sum","refs":["upside_2026q4_purchase_cash","upside_2026q4_award_withholding","upside_2026q4_earnout_cash"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_cash_after_capital","case":"upside","kind":"derived","unit":"USD_millions","basis":"Before debt proceeds/repayment, other financing and acquired cash; not a forecast ending cash balance.","label":"Cash after selected capital uses","value":68.17000000000002,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_cash_after_investing","upside_2026q4_capital_uses"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_legacy","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk timing-demand path; Q1 consumer seasonality is offset only partly by data-center growth.","label":"Legacy SiTime revenue","value":235.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_tpd","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk growth path subject to supply and transition services; not a newly issued annual company guide.","label":"Acquired TPD revenue","value":130.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Only legacy plus acquired-business sales; no separate acquisition headline added.","label":"Combined revenue","value":365.0,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_legacy","upside_2027q1_tpd"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_legacy_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"Legacy non-GAAP gross margin","value":0.706,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_legacy_gp","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk mix and pricing sensitivity.","label":"Legacy non-GAAP gross profit","value":165.91,"period":"2027Q1","formula":{"op":"multiply","refs":["upside_2027q1_legacy","upside_2027q1_legacy_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_tpd_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"TPD non-GAAP gross margin","value":0.73,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_tpd_gp","case":"upside","kind":"derived","unit":"USD_millions","basis":"Around 70% acquired-business margin at announcement; future realization remains uncertain.","label":"TPD non-GAAP gross profit","value":94.89999999999999,"period":"2027Q1","formula":{"op":"multiply","refs":["upside_2027q1_tpd","upside_2027q1_tpd_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_non_gaap_gp","case":"upside","kind":"derived","unit":"USD_millions","basis":"Business gross profits; Q3 base calibrates to 68% combined midpoint.","label":"Non-GAAP gross profit","value":260.81,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_legacy_gp","upside_2027q1_tpd_gp"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_non_gaap_opex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Non-GAAP operating expense","value":88.5,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_non_gaap_op","case":"upside","kind":"derived","unit":"USD_millions","basis":"R&D and selling/integration support continue to rise; no fixed expense assumption.","label":"Non-GAAP operating income","value":172.31,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_non_gaap_gp","upside_2027q1_non_gaap_opex"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Ordinary stock compensation","value":40.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_old_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Existing acquired amortization","value":5.744,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_new_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk sensitivity only. Initial purchase allocation was not available in the August filing.","label":"Provisional TPD amortization","value":18.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_inventory_stepup","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Noncash purchase-accounting sensitivity, not a reported acquired inventory valuation.","label":"Provisional inventory step-up expense","value":0.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_integration_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Cash acquisition and integration expense","value":3.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_gaap_adjustments","case":"upside","kind":"derived","unit":"USD_millions","basis":"Cash integration remains a cash cost; other listed adjustments are noncash.","label":"GAAP expense adjustments","value":66.744,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_sbc","upside_2027q1_old_amort","upside_2027q1_new_amort","upside_2027q1_inventory_stepup","upside_2027q1_integration_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"No assertion that company purchase accounting will equal these provisional allowances.","label":"Provisional GAAP operating income","value":105.566,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_non_gaap_op","upside_2027q1_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_cogs_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"COGS portion of SBC","value":1.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_cogs_adjustments","case":"upside","kind":"derived","unit":"USD_millions","basis":"Assume all acquired amortization in COGS for sensitivity; classification may differ after allocation.","label":"Provisional COGS adjustments","value":24.744,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_old_amort","upside_2027q1_new_amort","upside_2027q1_inventory_stepup","upside_2027q1_cogs_sbc"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Does not subtract these costs again from GAAP operating income.","label":"Provisional GAAP gross profit","value":236.066,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_non_gaap_gp","upside_2027q1_cogs_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_core_depreciation","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Other depreciation/amortization","value":8.1,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_total_da","case":"upside","kind":"derived","unit":"USD_millions","basis":"Includes both acquired amortization amounts already in GAAP operating expense.","label":"Total depreciation and amortization","value":31.844,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_old_amort","upside_2027q1_new_amort","upside_2027q1_core_depreciation"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_interest_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Interest cash income","value":5.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_cash_before_wc","case":"upside","kind":"derived","unit":"USD_millions","basis":"Noncash purchase effects reverse once; Q2 pre-acquisition interest is not perpetuated.","label":"Cash before tax and working capital","value":182.41,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_operating_income","upside_2027q1_sbc","upside_2027q1_total_da","upside_2027q1_inventory_stepup","upside_2027q1_interest_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_cash_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Cash taxes","value":5.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_working_capital_use","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Net working capital use","value":10.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_cash_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Inventory and receivables investment net of supplier funding; excludes purchase-date acquired balances.","label":"Taxes and net working capital use","value":15.0,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_cash_tax","upside_2027q1_working_capital_use"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Cash integration expense remains included; acquisition price is investing cash.","label":"Operating cash flow","value":167.41,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_cash_before_wc","upside_2027q1_cash_uses"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"PP&E cash purchases","value":22.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_intangible","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Intangible investing cash","value":0.5,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"PP&E-only measure, comparable with company quarterly commentary.","label":"CFO less PP&E","value":145.41,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_cfo","upside_2027q1_capex"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_cash_after_investing","case":"upside","kind":"derived","unit":"USD_millions","basis":"Also deduct intangible assets.","label":"Cash after all investing assets","value":144.91,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_fcf","upside_2027q1_intangible"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_purchase_timing","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"Acquisition paid in this quarter","value":0.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_purchase_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"July 1 cash payment once; excludes shares issued and previously received convertible proceeds.","label":"TPD acquisition cash","value":0.0,"period":"2027Q1","formula":{"op":"multiply","refs":["acquisition_cash","upside_2027q1_purchase_timing"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_award_withholding","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Employee award withholding cash","value":40.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_earnout_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Aura earnout cash allowance","value":10.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_capital_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"No repeat capped-call payment or debt proceeds; forecast earnout timing is an assumption.","label":"Selected capital cash uses","value":50.0,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_purchase_cash","upside_2027q1_award_withholding","upside_2027q1_earnout_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_cash_after_capital","case":"upside","kind":"derived","unit":"USD_millions","basis":"Before debt proceeds/repayment, other financing and acquired cash; not a forecast ending cash balance.","label":"Cash after selected capital uses","value":94.91,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_cash_after_investing","upside_2027q1_capital_uses"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_legacy","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk timing-demand path; Q1 consumer seasonality is offset only partly by data-center growth.","label":"Legacy SiTime revenue","value":280.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_tpd","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk growth path subject to supply and transition services; not a newly issued annual company guide.","label":"Acquired TPD revenue","value":155.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Only legacy plus acquired-business sales; no separate acquisition headline added.","label":"Combined revenue","value":435.0,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_legacy","upside_2027q2_tpd"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_legacy_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"Legacy non-GAAP gross margin","value":0.709,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_legacy_gp","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk mix and pricing sensitivity.","label":"Legacy non-GAAP gross profit","value":198.51999999999998,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_2027q2_legacy","upside_2027q2_legacy_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_tpd_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"TPD non-GAAP gross margin","value":0.73,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_tpd_gp","case":"upside","kind":"derived","unit":"USD_millions","basis":"Around 70% acquired-business margin at announcement; future realization remains uncertain.","label":"TPD non-GAAP gross profit","value":113.14999999999999,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_2027q2_tpd","upside_2027q2_tpd_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_non_gaap_gp","case":"upside","kind":"derived","unit":"USD_millions","basis":"Business gross profits; Q3 base calibrates to 68% combined midpoint.","label":"Non-GAAP gross profit","value":311.66999999999996,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_legacy_gp","upside_2027q2_tpd_gp"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_non_gaap_opex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Non-GAAP operating expense","value":91.5,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_non_gaap_op","case":"upside","kind":"derived","unit":"USD_millions","basis":"R&D and selling/integration support continue to rise; no fixed expense assumption.","label":"Non-GAAP operating income","value":220.16999999999996,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_non_gaap_gp","upside_2027q2_non_gaap_opex"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Ordinary stock compensation","value":42.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_old_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Existing acquired amortization","value":5.744,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_new_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk sensitivity only. Initial purchase allocation was not available in the August filing.","label":"Provisional TPD amortization","value":18.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_inventory_stepup","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Noncash purchase-accounting sensitivity, not a reported acquired inventory valuation.","label":"Provisional inventory step-up expense","value":0.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_integration_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Cash acquisition and integration expense","value":3.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_gaap_adjustments","case":"upside","kind":"derived","unit":"USD_millions","basis":"Cash integration remains a cash cost; other listed adjustments are noncash.","label":"GAAP expense adjustments","value":68.744,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_sbc","upside_2027q2_old_amort","upside_2027q2_new_amort","upside_2027q2_inventory_stepup","upside_2027q2_integration_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"No assertion that company purchase accounting will equal these provisional allowances.","label":"Provisional GAAP operating income","value":151.42599999999996,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_non_gaap_op","upside_2027q2_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_cogs_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"COGS portion of SBC","value":1.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_cogs_adjustments","case":"upside","kind":"derived","unit":"USD_millions","basis":"Assume all acquired amortization in COGS for sensitivity; classification may differ after allocation.","label":"Provisional COGS adjustments","value":24.744,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_old_amort","upside_2027q2_new_amort","upside_2027q2_inventory_stepup","upside_2027q2_cogs_sbc"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Does not subtract these costs again from GAAP operating income.","label":"Provisional GAAP gross profit","value":286.92599999999993,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_non_gaap_gp","upside_2027q2_cogs_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_core_depreciation","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Other depreciation/amortization","value":8.4,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_total_da","case":"upside","kind":"derived","unit":"USD_millions","basis":"Includes both acquired amortization amounts already in GAAP operating expense.","label":"Total depreciation and amortization","value":32.144,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_old_amort","upside_2027q2_new_amort","upside_2027q2_core_depreciation"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_interest_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Interest cash income","value":5.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_cash_before_wc","case":"upside","kind":"derived","unit":"USD_millions","basis":"Noncash purchase effects reverse once; Q2 pre-acquisition interest is not perpetuated.","label":"Cash before tax and working capital","value":230.56999999999996,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_operating_income","upside_2027q2_sbc","upside_2027q2_total_da","upside_2027q2_inventory_stepup","upside_2027q2_interest_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_cash_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Cash taxes","value":6.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_working_capital_use","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Net working capital use","value":20.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_cash_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Inventory and receivables investment net of supplier funding; excludes purchase-date acquired balances.","label":"Taxes and net working capital use","value":26.0,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_cash_tax","upside_2027q2_working_capital_use"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Cash integration expense remains included; acquisition price is investing cash.","label":"Operating cash flow","value":204.56999999999996,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_cash_before_wc","upside_2027q2_cash_uses"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"PP&E cash purchases","value":23.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_intangible","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Intangible investing cash","value":0.5,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"PP&E-only measure, comparable with company quarterly commentary.","label":"CFO less PP&E","value":181.56999999999996,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_cfo","upside_2027q2_capex"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_cash_after_investing","case":"upside","kind":"derived","unit":"USD_millions","basis":"Also deduct intangible assets.","label":"Cash after all investing assets","value":181.06999999999996,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_fcf","upside_2027q2_intangible"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_purchase_timing","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"Acquisition paid in this quarter","value":0.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_purchase_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"July 1 cash payment once; excludes shares issued and previously received convertible proceeds.","label":"TPD acquisition cash","value":0.0,"period":"2027Q2","formula":{"op":"multiply","refs":["acquisition_cash","upside_2027q2_purchase_timing"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_award_withholding","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Employee award withholding cash","value":40.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_earnout_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Aura earnout cash allowance","value":10.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_capital_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"No repeat capped-call payment or debt proceeds; forecast earnout timing is an assumption.","label":"Selected capital cash uses","value":50.0,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_purchase_cash","upside_2027q2_award_withholding","upside_2027q2_earnout_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_cash_after_capital","case":"upside","kind":"derived","unit":"USD_millions","basis":"Before debt proceeds/repayment, other financing and acquired cash; not a forecast ending cash balance.","label":"Cash after selected capital uses","value":131.06999999999996,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_cash_after_investing","upside_2027q2_capital_uses"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_legacy","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk timing-demand path; Q1 consumer seasonality is offset only partly by data-center growth.","label":"Legacy SiTime revenue","value":330.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_tpd","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk growth path subject to supply and transition services; not a newly issued annual company guide.","label":"Acquired TPD revenue","value":185.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Only legacy plus acquired-business sales; no separate acquisition headline added.","label":"Combined revenue","value":515.0,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_legacy","upside_2027q3_tpd"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_legacy_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"Legacy non-GAAP gross margin","value":0.712,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_legacy_gp","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk mix and pricing sensitivity.","label":"Legacy non-GAAP gross profit","value":234.95999999999998,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_2027q3_legacy","upside_2027q3_legacy_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_tpd_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"TPD non-GAAP gross margin","value":0.73,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_tpd_gp","case":"upside","kind":"derived","unit":"USD_millions","basis":"Around 70% acquired-business margin at announcement; future realization remains uncertain.","label":"TPD non-GAAP gross profit","value":135.04999999999998,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_2027q3_tpd","upside_2027q3_tpd_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_non_gaap_gp","case":"upside","kind":"derived","unit":"USD_millions","basis":"Business gross profits; Q3 base calibrates to 68% combined midpoint.","label":"Non-GAAP gross profit","value":370.01,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_legacy_gp","upside_2027q3_tpd_gp"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_non_gaap_opex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Non-GAAP operating expense","value":94.5,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_non_gaap_op","case":"upside","kind":"derived","unit":"USD_millions","basis":"R&D and selling/integration support continue to rise; no fixed expense assumption.","label":"Non-GAAP operating income","value":275.51,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_non_gaap_gp","upside_2027q3_non_gaap_opex"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Ordinary stock compensation","value":44.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_old_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Existing acquired amortization","value":5.744,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_new_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk sensitivity only. Initial purchase allocation was not available in the August filing.","label":"Provisional TPD amortization","value":18.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_inventory_stepup","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Noncash purchase-accounting sensitivity, not a reported acquired inventory valuation.","label":"Provisional inventory step-up expense","value":0.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_integration_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Cash acquisition and integration expense","value":3.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_gaap_adjustments","case":"upside","kind":"derived","unit":"USD_millions","basis":"Cash integration remains a cash cost; other listed adjustments are noncash.","label":"GAAP expense adjustments","value":70.744,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_sbc","upside_2027q3_old_amort","upside_2027q3_new_amort","upside_2027q3_inventory_stepup","upside_2027q3_integration_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"No assertion that company purchase accounting will equal these provisional allowances.","label":"Provisional GAAP operating income","value":204.766,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_non_gaap_op","upside_2027q3_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_cogs_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"COGS portion of SBC","value":1.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_cogs_adjustments","case":"upside","kind":"derived","unit":"USD_millions","basis":"Assume all acquired amortization in COGS for sensitivity; classification may differ after allocation.","label":"Provisional COGS adjustments","value":24.744,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_old_amort","upside_2027q3_new_amort","upside_2027q3_inventory_stepup","upside_2027q3_cogs_sbc"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Does not subtract these costs again from GAAP operating income.","label":"Provisional GAAP gross profit","value":345.26599999999996,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_non_gaap_gp","upside_2027q3_cogs_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_core_depreciation","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Other depreciation/amortization","value":8.7,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_total_da","case":"upside","kind":"derived","unit":"USD_millions","basis":"Includes both acquired amortization amounts already in GAAP operating expense.","label":"Total depreciation and amortization","value":32.444,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_old_amort","upside_2027q3_new_amort","upside_2027q3_core_depreciation"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_interest_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Interest cash income","value":5.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_cash_before_wc","case":"upside","kind":"derived","unit":"USD_millions","basis":"Noncash purchase effects reverse once; Q2 pre-acquisition interest is not perpetuated.","label":"Cash before tax and working capital","value":286.21,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_operating_income","upside_2027q3_sbc","upside_2027q3_total_da","upside_2027q3_inventory_stepup","upside_2027q3_interest_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_cash_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Cash taxes","value":7.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_working_capital_use","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Net working capital use","value":30.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_cash_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Inventory and receivables investment net of supplier funding; excludes purchase-date acquired balances.","label":"Taxes and net working capital use","value":37.0,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_cash_tax","upside_2027q3_working_capital_use"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Cash integration expense remains included; acquisition price is investing cash.","label":"Operating cash flow","value":249.20999999999998,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_cash_before_wc","upside_2027q3_cash_uses"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"PP&E cash purchases","value":24.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_intangible","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Intangible investing cash","value":0.5,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"PP&E-only measure, comparable with company quarterly commentary.","label":"CFO less PP&E","value":225.20999999999998,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_cfo","upside_2027q3_capex"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_cash_after_investing","case":"upside","kind":"derived","unit":"USD_millions","basis":"Also deduct intangible assets.","label":"Cash after all investing assets","value":224.70999999999998,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_fcf","upside_2027q3_intangible"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_purchase_timing","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"Acquisition paid in this quarter","value":0.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_purchase_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"July 1 cash payment once; excludes shares issued and previously received convertible proceeds.","label":"TPD acquisition cash","value":0.0,"period":"2027Q3","formula":{"op":"multiply","refs":["acquisition_cash","upside_2027q3_purchase_timing"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_award_withholding","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Employee award withholding cash","value":40.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_earnout_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Aura earnout cash allowance","value":10.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_capital_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"No repeat capped-call payment or debt proceeds; forecast earnout timing is an assumption.","label":"Selected capital cash uses","value":50.0,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_purchase_cash","upside_2027q3_award_withholding","upside_2027q3_earnout_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_cash_after_capital","case":"upside","kind":"derived","unit":"USD_millions","basis":"Before debt proceeds/repayment, other financing and acquired cash; not a forecast ending cash balance.","label":"Cash after selected capital uses","value":174.70999999999998,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_cash_after_investing","upside_2027q3_capital_uses"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_legacy","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk timing-demand path; Q1 consumer seasonality is offset only partly by data-center growth.","label":"Legacy SiTime revenue","value":365.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_tpd","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk growth path subject to supply and transition services; not a newly issued annual company guide.","label":"Acquired TPD revenue","value":210.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Only legacy plus acquired-business sales; no separate acquisition headline added.","label":"Combined revenue","value":575.0,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_legacy","upside_2027q4_tpd"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_legacy_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"Legacy non-GAAP gross margin","value":0.715,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_legacy_gp","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk mix and pricing sensitivity.","label":"Legacy non-GAAP gross profit","value":260.97499999999997,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_2027q4_legacy","upside_2027q4_legacy_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_tpd_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"TPD non-GAAP gross margin","value":0.73,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_tpd_gp","case":"upside","kind":"derived","unit":"USD_millions","basis":"Around 70% acquired-business margin at announcement; future realization remains uncertain.","label":"TPD non-GAAP gross profit","value":153.29999999999998,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_2027q4_tpd","upside_2027q4_tpd_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_non_gaap_gp","case":"upside","kind":"derived","unit":"USD_millions","basis":"Business gross profits; Q3 base calibrates to 68% combined midpoint.","label":"Non-GAAP gross profit","value":414.275,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_legacy_gp","upside_2027q4_tpd_gp"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_non_gaap_opex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Non-GAAP operating expense","value":97.5,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_non_gaap_op","case":"upside","kind":"derived","unit":"USD_millions","basis":"R&D and selling/integration support continue to rise; no fixed expense assumption.","label":"Non-GAAP operating income","value":316.775,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_non_gaap_gp","upside_2027q4_non_gaap_opex"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Ordinary stock compensation","value":46.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_old_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Existing acquired amortization","value":5.744,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_new_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk sensitivity only. Initial purchase allocation was not available in the August filing.","label":"Provisional TPD amortization","value":18.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_inventory_stepup","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Noncash purchase-accounting sensitivity, not a reported acquired inventory valuation.","label":"Provisional inventory step-up expense","value":0.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_integration_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Cash acquisition and integration expense","value":3.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_gaap_adjustments","case":"upside","kind":"derived","unit":"USD_millions","basis":"Cash integration remains a cash cost; other listed adjustments are noncash.","label":"GAAP expense adjustments","value":72.744,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_sbc","upside_2027q4_old_amort","upside_2027q4_new_amort","upside_2027q4_inventory_stepup","upside_2027q4_integration_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"No assertion that company purchase accounting will equal these provisional allowances.","label":"Provisional GAAP operating income","value":244.03099999999998,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_non_gaap_op","upside_2027q4_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_cogs_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"COGS portion of SBC","value":1.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_cogs_adjustments","case":"upside","kind":"derived","unit":"USD_millions","basis":"Assume all acquired amortization in COGS for sensitivity; classification may differ after allocation.","label":"Provisional COGS adjustments","value":24.744,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_old_amort","upside_2027q4_new_amort","upside_2027q4_inventory_stepup","upside_2027q4_cogs_sbc"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Does not subtract these costs again from GAAP operating income.","label":"Provisional GAAP gross profit","value":389.53099999999995,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_non_gaap_gp","upside_2027q4_cogs_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_core_depreciation","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Other depreciation/amortization","value":9.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_total_da","case":"upside","kind":"derived","unit":"USD_millions","basis":"Includes both acquired amortization amounts already in GAAP operating expense.","label":"Total depreciation and amortization","value":32.744,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_old_amort","upside_2027q4_new_amort","upside_2027q4_core_depreciation"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_interest_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Interest cash income","value":5.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_cash_before_wc","case":"upside","kind":"derived","unit":"USD_millions","basis":"Noncash purchase effects reverse once; Q2 pre-acquisition interest is not perpetuated.","label":"Cash before tax and working capital","value":327.775,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_operating_income","upside_2027q4_sbc","upside_2027q4_total_da","upside_2027q4_inventory_stepup","upside_2027q4_interest_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_cash_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Cash taxes","value":8.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_working_capital_use","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Net working capital use","value":30.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_cash_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Inventory and receivables investment net of supplier funding; excludes purchase-date acquired balances.","label":"Taxes and net working capital use","value":38.0,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_cash_tax","upside_2027q4_working_capital_use"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Cash integration expense remains included; acquisition price is investing cash.","label":"Operating cash flow","value":289.775,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_cash_before_wc","upside_2027q4_cash_uses"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"PP&E cash purchases","value":25.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_intangible","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Intangible investing cash","value":0.5,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"PP&E-only measure, comparable with company quarterly commentary.","label":"CFO less PP&E","value":264.775,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_cfo","upside_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_cash_after_investing","case":"upside","kind":"derived","unit":"USD_millions","basis":"Also deduct intangible assets.","label":"Cash after all investing assets","value":264.275,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_fcf","upside_2027q4_intangible"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_purchase_timing","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not management guidance.","label":"Acquisition paid in this quarter","value":0.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_purchase_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"July 1 cash payment once; excludes shares issued and previously received convertible proceeds.","label":"TPD acquisition cash","value":0.0,"period":"2027Q4","formula":{"op":"multiply","refs":["acquisition_cash","upside_2027q4_purchase_timing"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_award_withholding","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Employee award withholding cash","value":40.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_earnout_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not management guidance.","label":"Aura earnout cash allowance","value":10.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_capital_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"No repeat capped-call payment or debt proceeds; forecast earnout timing is an assumption.","label":"Selected capital cash uses","value":50.0,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_purchase_cash","upside_2027q4_award_withholding","upside_2027q4_earnout_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_cash_after_capital","case":"upside","kind":"derived","unit":"USD_millions","basis":"Before debt proceeds/repayment, other financing and acquired cash; not a forecast ending cash balance.","label":"Cash after selected capital uses","value":214.27499999999998,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_cash_after_investing","upside_2027q4_capital_uses"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Combined revenue ($M)","value":920.999,"period":"FY2026","formula":{"op":"sum","refs":["h1_revenue","upside_2026q3_revenue","upside_2026q4_revenue"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_legacy","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Legacy SiTime revenue ($M)","value":725.999,"period":"FY2026","formula":{"op":"sum","refs":["h1_legacy","upside_2026q3_legacy","upside_2026q4_legacy"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_tpd","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Acquired TPD revenue ($M)","value":195.0,"period":"FY2026","formula":{"op":"sum","refs":["h1_tpd","upside_2026q3_tpd","upside_2026q4_tpd"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Provisional GAAP gross profit ($M)","value":563.179,"period":"FY2026","formula":{"op":"sum","refs":["h1_gross_profit","upside_2026q3_gross_profit","upside_2026q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_non_gaap_op","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Non-GAAP operating income ($M)","value":378.85699999999997,"period":"FY2026","formula":{"op":"sum","refs":["h1_non_gaap_op","upside_2026q3_non_gaap_op","upside_2026q4_non_gaap_op"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Provisional GAAP operating income ($M)","value":136.959,"period":"FY2026","formula":{"op":"sum","refs":["h1_operating_income","upside_2026q3_operating_income","upside_2026q4_operating_income"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow ($M)","value":319.828,"period":"FY2026","formula":{"op":"sum","refs":["h1_cfo","upside_2026q3_cfo","upside_2026q4_cfo"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"PP&E cash purchases ($M)","value":66.765,"period":"FY2026","formula":{"op":"sum","refs":["h1_capex","upside_2026q3_capex","upside_2026q4_capex"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_intangible","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Intangible investing cash ($M)","value":1.6520000000000001,"period":"FY2026","formula":{"op":"sum","refs":["h1_intangible","upside_2026q3_intangible","upside_2026q4_intangible"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less PP&E ($M)","value":253.063,"period":"FY2026","formula":{"op":"sum","refs":["h1_fcf","upside_2026q3_fcf","upside_2026q4_fcf"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_cash_after_investing","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after PP&E and intangibles ($M)","value":251.411,"period":"FY2026","formula":{"op":"sum","refs":["h1_cash_after_investing","upside_2026q3_cash_after_investing","upside_2026q4_cash_after_investing"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_cash_after_capital","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after acquisitions and capital uses ($M)","value":-1565.024,"period":"FY2026","formula":{"op":"sum","refs":["h1_cash_after_capital","upside_2026q3_cash_after_capital","upside_2026q4_cash_after_capital"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Combined revenue ($M)","value":1890.0,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_revenue","upside_2027q2_revenue","upside_2027q3_revenue","upside_2027q4_revenue"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_legacy","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Legacy SiTime revenue ($M)","value":1210.0,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_legacy","upside_2027q2_legacy","upside_2027q3_legacy","upside_2027q4_legacy"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_tpd","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Acquired TPD revenue ($M)","value":680.0,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_tpd","upside_2027q2_tpd","upside_2027q3_tpd","upside_2027q4_tpd"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Provisional GAAP gross profit ($M)","value":1257.7889999999998,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_gross_profit","upside_2027q2_gross_profit","upside_2027q3_gross_profit","upside_2027q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_non_gaap_op","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Non-GAAP operating income ($M)","value":984.765,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_non_gaap_op","upside_2027q2_non_gaap_op","upside_2027q3_non_gaap_op","upside_2027q4_non_gaap_op"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Provisional GAAP operating income ($M)","value":705.7889999999999,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_operating_income","upside_2027q2_operating_income","upside_2027q3_operating_income","upside_2027q4_operating_income"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow ($M)","value":910.9649999999999,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_cfo","upside_2027q2_cfo","upside_2027q3_cfo","upside_2027q4_cfo"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"PP&E cash purchases ($M)","value":94.0,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_capex","upside_2027q2_capex","upside_2027q3_capex","upside_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_intangible","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Intangible investing cash ($M)","value":2.0,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_intangible","upside_2027q2_intangible","upside_2027q3_intangible","upside_2027q4_intangible"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less PP&E ($M)","value":816.9649999999999,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_fcf","upside_2027q2_fcf","upside_2027q3_fcf","upside_2027q4_fcf"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_cash_after_investing","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after PP&E and intangibles ($M)","value":814.9649999999999,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_cash_after_investing","upside_2027q2_cash_after_investing","upside_2027q3_cash_after_investing","upside_2027q4_cash_after_investing"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_cash_after_capital","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after acquisitions and capital uses ($M)","value":614.9649999999999,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_cash_after_capital","upside_2027q2_cash_after_capital","upside_2027q3_cash_after_capital","upside_2027q4_cash_after_capital"]},"source_url":null,"source_date":null}],"title":"Separate the acquired clock business from organic timing growth","method":"Model legacy SiTime and the acquired Renesas Timing Products Division separately from July 1. Q3 base revenue equals the August guidance midpoint: $205M legacy plus $85M TPD. Preserve reported pre-acquisition H1 and extend calendar-year quarters. Apply business gross margins and integration spending, then bridge non-GAAP operating income to provisional GAAP costs and operating cash. Deduct PP&E, intangible purchases, employee withholding and acquisition-related capital cash separately.","metrics":{"cfo":"Operating cash flow ($M)","fcf":"CFO less PP&E ($M)","tpd":"Acquired TPD revenue ($M)","capex":"PP&E cash purchases ($M)","legacy":"Legacy SiTime revenue ($M)","revenue":"Combined revenue ($M)","intangible":"Intangible investing cash ($M)","non_gaap_op":"Non-GAAP operating income ($M)","gross_profit":"Provisional GAAP gross profit ($M)","operating_income":"Provisional GAAP operating income ($M)","cash_after_capital":"Cash after acquisitions and capital uses ($M)","cash_after_investing":"Cash after PP&E and intangibles ($M)"},"outputs":[{"case":"downside","period":"2026Q3","values":{"cfo":38.360000000000014,"fcf":17.360000000000014,"tpd":78.0,"capex":21.0,"legacy":190.0,"revenue":268.0,"intangible":0.5,"non_gaap_op":87.86000000000001,"gross_profit":102.11600000000001,"operating_income":-26.883999999999986,"cash_after_capital":-1533.1399999999999,"cash_after_investing":16.860000000000014},"metrics":{"cfo":"downside_2026q3_cfo","fcf":"downside_2026q3_fcf","tpd":"downside_2026q3_tpd","capex":"downside_2026q3_capex","legacy":"downside_2026q3_legacy","revenue":"downside_2026q3_revenue","intangible":"downside_2026q3_intangible","non_gaap_op":"downside_2026q3_non_gaap_op","gross_profit":"downside_2026q3_gross_profit","operating_income":"downside_2026q3_operating_income","cash_after_capital":"downside_2026q3_cash_after_capital","cash_after_investing":"downside_2026q3_cash_after_investing"},"frequency":"quarter","period_end":"2026-09-30"},{"case":"downside","period":"2026Q4","values":{"cfo":54.78500000000001,"fcf":32.78500000000001,"tpd":80.0,"capex":22.0,"legacy":195.0,"revenue":275.0,"intangible":0.5,"non_gaap_op":89.98500000000001,"gross_profit":112.24100000000001,"operating_income":-21.758999999999986,"cash_after_capital":-17.71499999999999,"cash_after_investing":32.28500000000001},"metrics":{"cfo":"downside_2026q4_cfo","fcf":"downside_2026q4_fcf","tpd":"downside_2026q4_tpd","capex":"downside_2026q4_capex","legacy":"downside_2026q4_legacy","revenue":"downside_2026q4_revenue","intangible":"downside_2026q4_intangible","non_gaap_op":"downside_2026q4_non_gaap_op","gross_profit":"downside_2026q4_gross_profit","operating_income":"downside_2026q4_operating_income","cash_after_capital":"downside_2026q4_cash_after_capital","cash_after_investing":"downside_2026q4_cash_after_investing"},"frequency":"quarter","period_end":"2026-12-31"},{"case":"downside","period":"2027Q1","values":{"cfo":59.870000000000005,"fcf":36.870000000000005,"tpd":85.0,"capex":23.0,"legacy":170.0,"revenue":255.0,"intangible":0.5,"non_gaap_op":74.77000000000001,"gross_profit":110.02600000000001,"operating_income":-23.97399999999999,"cash_after_capital":-13.629999999999995,"cash_after_investing":36.370000000000005},"metrics":{"cfo":"downside_2027q1_cfo","fcf":"downside_2027q1_fcf","tpd":"downside_2027q1_tpd","capex":"downside_2027q1_capex","legacy":"downside_2027q1_legacy","revenue":"downside_2027q1_revenue","intangible":"downside_2027q1_intangible","non_gaap_op":"downside_2027q1_non_gaap_op","gross_profit":"downside_2027q1_gross_profit","operating_income":"downside_2027q1_operating_income","cash_after_capital":"downside_2027q1_cash_after_capital","cash_after_investing":"downside_2027q1_cash_after_investing"},"frequency":"quarter","period_end":"2027-03-31"},{"case":"downside","period":"2027Q2","values":{"cfo":69.60500000000002,"fcf":45.60500000000002,"tpd":95.0,"capex":24.0,"legacy":195.0,"revenue":290.0,"intangible":0.5,"non_gaap_op":95.20500000000001,"gross_profit":138.461,"operating_income":-0.5389999999999873,"cash_after_capital":-4.894999999999982,"cash_after_investing":45.10500000000002},"metrics":{"cfo":"downside_2027q2_cfo","fcf":"downside_2027q2_fcf","tpd":"downside_2027q2_tpd","capex":"downside_2027q2_capex","legacy":"downside_2027q2_legacy","revenue":"downside_2027q2_revenue","intangible":"downside_2027q2_intangible","non_gaap_op":"downside_2027q2_non_gaap_op","gross_profit":"downside_2027q2_gross_profit","operating_income":"downside_2027q2_operating_income","cash_after_capital":"downside_2027q2_cash_after_capital","cash_after_investing":"downside_2027q2_cash_after_investing"},"frequency":"quarter","period_end":"2027-06-30"},{"case":"downside","period":"FY2026","values":{"cfo":164.103,"fcf":95.33800000000002,"tpd":158.0,"capex":68.765,"legacy":655.999,"revenue":813.999,"intangible":1.6520000000000001,"non_gaap_op":263.13200000000006,"gross_profit":380.45400000000006,"operating_income":-52.76599999999998,"cash_after_capital":-1722.7489999999998,"cash_after_investing":93.68600000000002},"metrics":{"cfo":"downside_fy2026_cfo","fcf":"downside_fy2026_fcf","tpd":"downside_fy2026_tpd","capex":"downside_fy2026_capex","legacy":"downside_fy2026_legacy","revenue":"downside_fy2026_revenue","intangible":"downside_fy2026_intangible","non_gaap_op":"downside_fy2026_non_gaap_op","gross_profit":"downside_fy2026_gross_profit","operating_income":"downside_fy2026_operating_income","cash_after_capital":"downside_fy2026_cash_after_capital","cash_after_investing":"downside_fy2026_cash_after_investing"},"frequency":"year","period_end":"2026-12-31"},{"case":"downside","period":"FY2027","values":{"cfo":320.21500000000003,"fcf":222.21500000000006,"tpd":400.0,"capex":98.0,"legacy":825.0,"revenue":1225.0,"intangible":2.0,"non_gaap_op":419.0150000000001,"gross_profit":603.039,"operating_income":37.03900000000007,"cash_after_capital":20.215000000000074,"cash_after_investing":220.21500000000006},"metrics":{"cfo":"downside_fy2027_cfo","fcf":"downside_fy2027_fcf","tpd":"downside_fy2027_tpd","capex":"downside_fy2027_capex","legacy":"downside_fy2027_legacy","revenue":"downside_fy2027_revenue","intangible":"downside_fy2027_intangible","non_gaap_op":"downside_fy2027_non_gaap_op","gross_profit":"downside_fy2027_gross_profit","operating_income":"downside_fy2027_operating_income","cash_after_capital":"downside_fy2027_cash_after_capital","cash_after_investing":"downside_fy2027_cash_after_investing"},"frequency":"year","period_end":"2027-12-31"},{"case":"base","period":"2026Q3","values":{"cfo":80.20000000000002,"fcf":62.20000000000002,"tpd":85.0,"capex":18.0,"legacy":205.0,"revenue":290.0,"intangible":0.5,"non_gaap_op":114.70000000000002,"gross_profit":150.45600000000002,"operating_income":24.956000000000017,"cash_after_capital":-1481.3,"cash_after_investing":61.70000000000002},"metrics":{"cfo":"base_2026q3_cfo","fcf":"base_2026q3_fcf","tpd":"base_2026q3_tpd","capex":"base_2026q3_capex","legacy":"base_2026q3_legacy","revenue":"base_2026q3_revenue","intangible":"base_2026q3_intangible","non_gaap_op":"base_2026q3_non_gaap_op","gross_profit":"base_2026q3_gross_profit","operating_income":"base_2026q3_operating_income","cash_after_capital":"base_2026q3_cash_after_capital","cash_after_investing":"base_2026q3_cash_after_investing"},"frequency":"quarter","period_end":"2026-09-30"},{"case":"base","period":"2026Q4","values":{"cfo":95.73560975609757,"fcf":76.73560975609757,"tpd":90.0,"capex":19.0,"legacy":220.0,"revenue":310.0,"intangible":0.5,"non_gaap_op":125.93560975609756,"gross_profit":169.69160975609756,"operating_income":39.19160975609756,"cash_after_capital":33.235609756097574,"cash_after_investing":76.23560975609757},"metrics":{"cfo":"base_2026q4_cfo","fcf":"base_2026q4_fcf","tpd":"base_2026q4_tpd","capex":"base_2026q4_capex","legacy":"base_2026q4_legacy","revenue":"base_2026q4_revenue","intangible":"base_2026q4_intangible","non_gaap_op":"base_2026q4_non_gaap_op","gross_profit":"base_2026q4_gross_profit","operating_income":"base_2026q4_operating_income","cash_after_capital":"base_2026q4_cash_after_capital","cash_after_investing":"base_2026q4_cash_after_investing"},"frequency":"quarter","period_end":"2026-12-31"},{"case":"base","period":"2027Q1","values":{"cfo":117.53,"fcf":97.53,"tpd":110.0,"capex":20.0,"legacy":205.0,"revenue":315.0,"intangible":0.5,"non_gaap_op":127.43,"gross_profit":179.186,"operating_income":48.68600000000001,"cash_after_capital":54.03,"cash_after_investing":97.03},"metrics":{"cfo":"base_2027q1_cfo","fcf":"base_2027q1_fcf","tpd":"base_2027q1_tpd","capex":"base_2027q1_capex","legacy":"base_2027q1_legacy","revenue":"base_2027q1_revenue","intangible":"base_2027q1_intangible","non_gaap_op":"base_2027q1_non_gaap_op","gross_profit":"base_2027q1_gross_profit","operating_income":"base_2027q1_operating_income","cash_after_capital":"base_2027q1_cash_after_capital","cash_after_investing":"base_2027q1_cash_after_investing"},"frequency":"quarter","period_end":"2027-03-31"},{"case":"base","period":"2027Q2","values":{"cfo":138.86621951219513,"fcf":117.86621951219513,"tpd":130.0,"capex":21.0,"legacy":235.0,"revenue":365.0,"intangible":0.5,"non_gaap_op":159.46621951219512,"gross_profit":219.22221951219512,"operating_income":83.72221951219512,"cash_after_capital":74.36621951219513,"cash_after_investing":117.36621951219513},"metrics":{"cfo":"base_2027q2_cfo","fcf":"base_2027q2_fcf","tpd":"base_2027q2_tpd","capex":"base_2027q2_capex","legacy":"base_2027q2_legacy","revenue":"base_2027q2_revenue","intangible":"base_2027q2_intangible","non_gaap_op":"base_2027q2_non_gaap_op","gross_profit":"base_2027q2_gross_profit","operating_income":"base_2027q2_operating_income","cash_after_capital":"base_2027q2_cash_after_capital","cash_after_investing":"base_2027q2_cash_after_investing"},"frequency":"quarter","period_end":"2027-06-30"},{"case":"base","period":"FY2026","values":{"cfo":246.8936097560976,"fcf":184.1286097560976,"tpd":175.0,"capex":62.765,"legacy":695.999,"revenue":870.999,"intangible":1.6520000000000001,"non_gaap_op":325.9226097560976,"gross_profit":486.2446097560976,"operating_income":60.024609756097576,"cash_after_capital":-1619.9583902439024,"cash_after_investing":182.4766097560976},"metrics":{"cfo":"base_fy2026_cfo","fcf":"base_fy2026_fcf","tpd":"base_fy2026_tpd","capex":"base_fy2026_capex","legacy":"base_fy2026_legacy","revenue":"base_fy2026_revenue","intangible":"base_fy2026_intangible","non_gaap_op":"base_fy2026_non_gaap_op","gross_profit":"base_fy2026_gross_profit","operating_income":"base_fy2026_operating_income","cash_after_capital":"base_fy2026_cash_after_capital","cash_after_investing":"base_fy2026_cash_after_investing"},"frequency":"year","period_end":"2026-12-31"},{"case":"base","period":"FY2027","values":{"cfo":629.4135365853658,"fcf":543.4135365853659,"tpd":560.0,"capex":86.0,"legacy":1030.0,"revenue":1590.0,"intangible":2.0,"non_gaap_op":723.2135365853659,"gross_profit":963.2375365853659,"operating_income":411.2375365853659,"cash_after_capital":369.41353658536593,"cash_after_investing":541.4135365853659},"metrics":{"cfo":"base_fy2027_cfo","fcf":"base_fy2027_fcf","tpd":"base_fy2027_tpd","capex":"base_fy2027_capex","legacy":"base_fy2027_legacy","revenue":"base_fy2027_revenue","intangible":"base_fy2027_intangible","non_gaap_op":"base_fy2027_non_gaap_op","gross_profit":"base_fy2027_gross_profit","operating_income":"base_fy2027_operating_income","cash_after_capital":"base_fy2027_cash_after_capital","cash_after_investing":"base_fy2027_cash_after_investing"},"frequency":"year","period_end":"2027-12-31"},{"case":"upside","period":"2026Q3","values":{"cfo":109.19999999999999,"fcf":89.19999999999999,"tpd":90.0,"capex":20.0,"legacy":215.0,"revenue":305.0,"intangible":0.5,"non_gaap_op":133.7,"gross_profit":181.456,"operating_income":55.95599999999999,"cash_after_capital":-1461.3,"cash_after_investing":88.69999999999999},"metrics":{"cfo":"upside_2026q3_cfo","fcf":"upside_2026q3_fcf","tpd":"upside_2026q3_tpd","capex":"upside_2026q3_capex","legacy":"upside_2026q3_legacy","revenue":"upside_2026q3_revenue","intangible":"upside_2026q3_intangible","non_gaap_op":"upside_2026q3_non_gaap_op","gross_profit":"upside_2026q3_gross_profit","operating_income":"upside_2026q3_operating_income","cash_after_capital":"upside_2026q3_cash_after_capital","cash_after_investing":"upside_2026q3_cash_after_investing"},"frequency":"quarter","period_end":"2026-09-30"},{"case":"upside","period":"2026Q4","values":{"cfo":139.67000000000002,"fcf":118.67000000000002,"tpd":105.0,"capex":21.0,"legacy":240.0,"revenue":345.0,"intangible":0.5,"non_gaap_op":159.87,"gross_profit":215.626,"operating_income":85.126,"cash_after_capital":68.17000000000002,"cash_after_investing":118.17000000000002},"metrics":{"cfo":"upside_2026q4_cfo","fcf":"upside_2026q4_fcf","tpd":"upside_2026q4_tpd","capex":"upside_2026q4_capex","legacy":"upside_2026q4_legacy","revenue":"upside_2026q4_revenue","intangible":"upside_2026q4_intangible","non_gaap_op":"upside_2026q4_non_gaap_op","gross_profit":"upside_2026q4_gross_profit","operating_income":"upside_2026q4_operating_income","cash_after_capital":"upside_2026q4_cash_after_capital","cash_after_investing":"upside_2026q4_cash_after_investing"},"frequency":"quarter","period_end":"2026-12-31"},{"case":"upside","period":"2027Q1","values":{"cfo":167.41,"fcf":145.41,"tpd":130.0,"capex":22.0,"legacy":235.0,"revenue":365.0,"intangible":0.5,"non_gaap_op":172.31,"gross_profit":236.066,"operating_income":105.566,"cash_after_capital":94.91,"cash_after_investing":144.91},"metrics":{"cfo":"upside_2027q1_cfo","fcf":"upside_2027q1_fcf","tpd":"upside_2027q1_tpd","capex":"upside_2027q1_capex","legacy":"upside_2027q1_legacy","revenue":"upside_2027q1_revenue","intangible":"upside_2027q1_intangible","non_gaap_op":"upside_2027q1_non_gaap_op","gross_profit":"upside_2027q1_gross_profit","operating_income":"upside_2027q1_operating_income","cash_after_capital":"upside_2027q1_cash_after_capital","cash_after_investing":"upside_2027q1_cash_after_investing"},"frequency":"quarter","period_end":"2027-03-31"},{"case":"upside","period":"2027Q2","values":{"cfo":204.56999999999996,"fcf":181.56999999999996,"tpd":155.0,"capex":23.0,"legacy":280.0,"revenue":435.0,"intangible":0.5,"non_gaap_op":220.16999999999996,"gross_profit":286.92599999999993,"operating_income":151.42599999999996,"cash_after_capital":131.06999999999996,"cash_after_investing":181.06999999999996},"metrics":{"cfo":"upside_2027q2_cfo","fcf":"upside_2027q2_fcf","tpd":"upside_2027q2_tpd","capex":"upside_2027q2_capex","legacy":"upside_2027q2_legacy","revenue":"upside_2027q2_revenue","intangible":"upside_2027q2_intangible","non_gaap_op":"upside_2027q2_non_gaap_op","gross_profit":"upside_2027q2_gross_profit","operating_income":"upside_2027q2_operating_income","cash_after_capital":"upside_2027q2_cash_after_capital","cash_after_investing":"upside_2027q2_cash_after_investing"},"frequency":"quarter","period_end":"2027-06-30"},{"case":"upside","period":"FY2026","values":{"cfo":319.828,"fcf":253.063,"tpd":195.0,"capex":66.765,"legacy":725.999,"revenue":920.999,"intangible":1.6520000000000001,"non_gaap_op":378.85699999999997,"gross_profit":563.179,"operating_income":136.959,"cash_after_capital":-1565.024,"cash_after_investing":251.411},"metrics":{"cfo":"upside_fy2026_cfo","fcf":"upside_fy2026_fcf","tpd":"upside_fy2026_tpd","capex":"upside_fy2026_capex","legacy":"upside_fy2026_legacy","revenue":"upside_fy2026_revenue","intangible":"upside_fy2026_intangible","non_gaap_op":"upside_fy2026_non_gaap_op","gross_profit":"upside_fy2026_gross_profit","operating_income":"upside_fy2026_operating_income","cash_after_capital":"upside_fy2026_cash_after_capital","cash_after_investing":"upside_fy2026_cash_after_investing"},"frequency":"year","period_end":"2026-12-31"},{"case":"upside","period":"FY2027","values":{"cfo":910.9649999999999,"fcf":816.9649999999999,"tpd":680.0,"capex":94.0,"legacy":1210.0,"revenue":1890.0,"intangible":2.0,"non_gaap_op":984.765,"gross_profit":1257.7889999999998,"operating_income":705.7889999999999,"cash_after_capital":614.9649999999999,"cash_after_investing":814.9649999999999},"metrics":{"cfo":"upside_fy2027_cfo","fcf":"upside_fy2027_fcf","tpd":"upside_fy2027_tpd","capex":"upside_fy2027_capex","legacy":"upside_fy2027_legacy","revenue":"upside_fy2027_revenue","intangible":"upside_fy2027_intangible","non_gaap_op":"upside_fy2027_non_gaap_op","gross_profit":"upside_fy2027_gross_profit","operating_income":"upside_fy2027_operating_income","cash_after_capital":"upside_fy2027_cash_after_capital","cash_after_investing":"upside_fy2027_cash_after_investing"},"frequency":"year","period_end":"2027-12-31"}],"highlights":["q3_revenue_guide","q3_legacy_guide","q3_tpd_guide","q3_gm_guide","q3_opex_guide","h1_non_gaap_op","h1_cfo","h1_cash_after_investing","h1_withholding","june_cash","acquisition_cash","cash_less_purchase","acquisition_shares","convert_principal","capped_call","revolver_capacity","earnout_current","earnout_long"],"limitations":["The July 1 acquisition is closed. June cash includes financing subsequently used for the $1.5B cash purchase; it is not a post-acquisition cash balance.","The August 6 filing had not completed initial purchase accounting. Forecast acquired amortization and inventory step-up are explicit desk sensitivities, not disclosed fair values or company GAAP guidance.","September management comments suggest TPD growth above 50% next year, potentially 60%-80%; this is directional commentary with supply constraints, not a replacement consolidated annual revenue range.","Q3 guidance already includes TPD. Neither its $85M contribution nor the first-12-month $300M-plus expectation is added twice. First twelve months after July 1 differ from calendar 2027.","Acquisition costs can include cash expenses and fair-value changes. Forward integration cost here is a cash expense, while inventory step-up and amortization are separately added back once in CFO.","No full acquisition balance sheet, convertible settlement, capped-call payoff, dilution or GAAP EPS projection. Future earnout cash and award withholding are desk allowances, not a contractual payment schedule."],"reviewed_at":"2026-09-19","schema_version":"operating_model.v1"}}